{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Produktionsanlæg","Distributionsanlæg","Fællesfunktionsanlæg","Genanskaffelsespriser","Variable priser"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":8,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"row_number_cap","date_system":"1900"}

{"sheet":"Produktionsanlæg","index":0,"n_rows":343,"n_cols":21,"rows_kept":343,"cut":false,"hidden":false,"merged":[]}
["Produktionsanlæg","Enhed","Standard-levetid","Samlet mængde per 31/12-2023","Samlet mængde per 31/12-2024","Samlet mængde per 31/12-2025","Afvigelse\n2023-2024","Afvigelse\n2024-2025","Bemærkninger","Enhedspris\n2024","Enhedspris\n2025","Netvolumenbidrag\n2024","Netvolumenbidrag\n2025","Ejerandel\n2024 (%)","Ejerandel\n2025 (%)",null,"Postnr.","Selskabsnavn","CAPEX Netvolumenmål\n2024","CAPEX Netvolumenmål\n2025","Gennemsnitligt\nCAPEX Netvolumenmål"]
["Boringer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9900,"Frederikshavn Vand",{"$f":"SUMIFS(L:L,L:L,\">0\") + SUMIFS(Distributionsanlæg!L:L,Distributionsanlæg!L:L,\">0\") + SUMIFS(Fællesfunktionsanlæg!L:L,Fællesfunktionsanlæg!L:L,\">0\")","v":46369919.642509118},{"$f":"SUMIFS(M:M,M:M,\">0\") + SUMIFS(Distributionsanlæg!M:M,Distributionsanlæg!M:M,\">0\") + SUMIFS(Fællesfunktionsanlæg!M:M,Fællesfunktionsanlæg!M:M,\">0\")","v":46618902.18857868},{"$f":"AVERAGE(S2:T2)","v":46494410.915543899}]
["Boring (inkl. etablering, forerør, filter og prøvepumpning)","dybdemeter",{"$f":"Genanskaffelsespriser!E5","v":30},7506,7727,7727,{"$f":"IF($D3=\"\",IF($E3>0,\"Ny data\",IF($E3=\"\",\"\",0)),IF($D3=0,IF($E3=0,0,\"Ny data\"),($E3-$D3)/$D3))","v":2.9443112176925128E-2},{"$f":"IF($E3=\"\",IF($F3>0,\"Ny data\",IF($F3=\"\",\"\",0)),IF($E3=0,IF($F3=0,0,\"Ny data\"),($F3-$E3)/$E3))","v":0},null,{"$f":"Genanskaffelsespriser!$D5","v":2538},{"$f":"J3","v":2538},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":653704.19999999995},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":653704.19999999995},1,1]
["Råvandsstationer"]
["Råvandsstation komplet montering og boringshus/tørbrønd","stk.",{"$f":"Genanskaffelsespriser!E7","v":30},106,105,112,{"$f":"IF($D5=\"\",IF($E5>0,\"Ny data\",IF($E5=\"\",\"\",0)),IF($D5=0,IF($E5=0,0,\"Ny data\"),($E5-$D5)/$D5))","v":-9.433962264150943E-3},{"$f":"IF($E5=\"\",IF($F5>0,\"Ny data\",IF($F5=\"\",\"\",0)),IF($E5=0,IF($F5=0,0,\"Ny data\"),($F5-$E5)/$E5))","v":6.6666666666666666E-2},null,{"$f":"Genanskaffelsespriser!$D7","v":57810},{"$f":"J5","v":57810},{"$f":"IF(ISNUMBER(E5),((J5*E5)/C5)*N5,\"\")","v":202335},{"$f":"IF(ISNUMBER(F5),((K5*F5)/C5)*O5,\"\")","v":215824},1,1]
["Instrumenter (flowmåler+tryk transducer+alarmer)","stk.",{"$f":"Genanskaffelsespriser!E8","v":10},87,87,89,0,2.2988505747126436E-2,null,{"$f":"Genanskaffelsespriser!$D8","v":65241},{"$f":"J6","v":65241},567596.69999999995,580644.9,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 1","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},46,46,46,0,0,null,{"$f":"IF(E7=0,\"Variabel pris\",IFERROR(((HLOOKUP(E7,'Variable priser'!$C$2:$H$4,2)+(E7-HLOOKUP(E7,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E7,'Variable priser'!$C$2:$H$4,3))/E7*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(F7=0,\"Variabel pris\",IFERROR(((HLOOKUP(F7,'Variable priser'!$C$2:$H$4,2)+(F7-HLOOKUP(F7,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F7,'Variable priser'!$C$2:$H$4,3))/F7*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(ISBLANK(E7),\"\",IF(E7=0,\"\",IF(ISNUMBER(E7),((J7*E7)/C7)*N7,\"\")))","v":6069.8742588235291},{"$f":"IF(ISBLANK(F7),\"\",IF(F7=0,\"\",IF(ISNUMBER(F7),((K7*F7)/C7)*N7,\"\")))","v":6069.8742588235291},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 2","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},46,46,46,0,0,null,{"$f":"IF(E8=0,\"Variabel pris\",IFERROR(((HLOOKUP(E8,'Variable priser'!$C$2:$H$4,2)+(E8-HLOOKUP(E8,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E8,'Variable priser'!$C$2:$H$4,3))/E8*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(F8=0,\"Variabel pris\",IFERROR(((HLOOKUP(F8,'Variable priser'!$C$2:$H$4,2)+(F8-HLOOKUP(F8,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F8,'Variable priser'!$C$2:$H$4,3))/F8*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(ISBLANK(E8),\"\",IF(E8=0,\"\",IF(ISNUMBER(E8),((J8*E8)/C8)*N8,\"\")))","v":6069.8742588235291},{"$f":"IF(ISBLANK(F8),\"\",IF(F8=0,\"\",IF(ISNUMBER(F8),((K8*F8)/C8)*N8,\"\")))","v":6069.8742588235291},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 3","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},46,46,46,0,0,null,{"$f":"IF(E9=0,\"Variabel pris\",IFERROR(((HLOOKUP(E9,'Variable priser'!$C$2:$H$4,2)+(E9-HLOOKUP(E9,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E9,'Variable priser'!$C$2:$H$4,3))/E9*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(F9=0,\"Variabel pris\",IFERROR(((HLOOKUP(F9,'Variable priser'!$C$2:$H$4,2)+(F9-HLOOKUP(F9,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F9,'Variable priser'!$C$2:$H$4,3))/F9*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},6069.8742588235291,6069.8742588235291,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 4","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},46,46,46,0,0,null,{"$f":"IF(E10=0,\"Variabel pris\",IFERROR(((HLOOKUP(E10,'Variable priser'!$C$2:$H$4,2)+(E10-HLOOKUP(E10,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E10,'Variable priser'!$C$2:$H$4,3))/E10*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(F10=0,\"Variabel pris\",IFERROR(((HLOOKUP(F10,'Variable priser'!$C$2:$H$4,2)+(F10-HLOOKUP(F10,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F10,'Variable priser'!$C$2:$H$4,3))/F10*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},6069.8742588235291,6069.8742588235291,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 5","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},46,46,46,0,0,null,{"$f":"IF(E11=0,\"Variabel pris\",IFERROR(((HLOOKUP(E11,'Variable priser'!$C$2:$H$4,2)+(E11-HLOOKUP(E11,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E11,'Variable priser'!$C$2:$H$4,3))/E11*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(F11=0,\"Variabel pris\",IFERROR(((HLOOKUP(F11,'Variable priser'!$C$2:$H$4,2)+(F11-HLOOKUP(F11,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F11,'Variable priser'!$C$2:$H$4,3))/F11*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},6069.8742588235291,6069.8742588235291,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 6","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},46,46,46,0,0,null,{"$f":"IF(E12=0,\"Variabel pris\",IFERROR(((HLOOKUP(E12,'Variable priser'!$C$2:$H$4,2)+(E12-HLOOKUP(E12,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E12,'Variable priser'!$C$2:$H$4,3))/E12*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(F12=0,\"Variabel pris\",IFERROR(((HLOOKUP(F12,'Variable priser'!$C$2:$H$4,2)+(F12-HLOOKUP(F12,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F12,'Variable priser'!$C$2:$H$4,3))/F12*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},6069.8742588235291,6069.8742588235291,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 7","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},46,46,46,0,0,null,{"$f":"IF(E13=0,\"Variabel pris\",IFERROR(((HLOOKUP(E13,'Variable priser'!$C$2:$H$4,2)+(E13-HLOOKUP(E13,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E13,'Variable priser'!$C$2:$H$4,3))/E13*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(F13=0,\"Variabel pris\",IFERROR(((HLOOKUP(F13,'Variable priser'!$C$2:$H$4,2)+(F13-HLOOKUP(F13,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F13,'Variable priser'!$C$2:$H$4,3))/F13*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},6069.8742588235291,6069.8742588235291,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 8","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},46,46,46,0,0,null,{"$f":"IF(E14=0,\"Variabel pris\",IFERROR(((HLOOKUP(E14,'Variable priser'!$C$2:$H$4,2)+(E14-HLOOKUP(E14,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E14,'Variable priser'!$C$2:$H$4,3))/E14*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(F14=0,\"Variabel pris\",IFERROR(((HLOOKUP(F14,'Variable priser'!$C$2:$H$4,2)+(F14-HLOOKUP(F14,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F14,'Variable priser'!$C$2:$H$4,3))/F14*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},6069.8742588235291,6069.8742588235291,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 9","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},30,30,30,0,0,null,{"$f":"IF(E15=0,\"Variabel pris\",IFERROR(((HLOOKUP(E15,'Variable priser'!$C$2:$H$4,2)+(E15-HLOOKUP(E15,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E15,'Variable priser'!$C$2:$H$4,3))/E15*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F15=0,\"Variabel pris\",IFERROR(((HLOOKUP(F15,'Variable priser'!$C$2:$H$4,2)+(F15-HLOOKUP(F15,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F15,'Variable priser'!$C$2:$H$4,3))/F15*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 10","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E16=0,\"Variabel pris\",IFERROR(((HLOOKUP(E16,'Variable priser'!$C$2:$H$4,2)+(E16-HLOOKUP(E16,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E16,'Variable priser'!$C$2:$H$4,3))/E16*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F16=0,\"Variabel pris\",IFERROR(((HLOOKUP(F16,'Variable priser'!$C$2:$H$4,2)+(F16-HLOOKUP(F16,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F16,'Variable priser'!$C$2:$H$4,3))/F16*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 11","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E17=0,\"Variabel pris\",IFERROR(((HLOOKUP(E17,'Variable priser'!$C$2:$H$4,2)+(E17-HLOOKUP(E17,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E17,'Variable priser'!$C$2:$H$4,3))/E17*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F17=0,\"Variabel pris\",IFERROR(((HLOOKUP(F17,'Variable priser'!$C$2:$H$4,2)+(F17-HLOOKUP(F17,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F17,'Variable priser'!$C$2:$H$4,3))/F17*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(ISBLANK(E17),\"\",IF(E17=0,\"\",IF(ISNUMBER(E17),((J17*E17)/C17)*N17,\"\")))","v":5143.2048000000004},{"$f":"IF(ISBLANK(F17),\"\",IF(F17=0,\"\",IF(ISNUMBER(F17),((K17*F17)/C17)*N17,\"\")))","v":5143.2048000000004},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 12","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E18=0,\"Variabel pris\",IFERROR(((HLOOKUP(E18,'Variable priser'!$C$2:$H$4,2)+(E18-HLOOKUP(E18,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E18,'Variable priser'!$C$2:$H$4,3))/E18*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F18=0,\"Variabel pris\",IFERROR(((HLOOKUP(F18,'Variable priser'!$C$2:$H$4,2)+(F18-HLOOKUP(F18,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F18,'Variable priser'!$C$2:$H$4,3))/F18*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 13","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E19=0,\"Variabel pris\",IFERROR(((HLOOKUP(E19,'Variable priser'!$C$2:$H$4,2)+(E19-HLOOKUP(E19,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E19,'Variable priser'!$C$2:$H$4,3))/E19*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F19=0,\"Variabel pris\",IFERROR(((HLOOKUP(F19,'Variable priser'!$C$2:$H$4,2)+(F19-HLOOKUP(F19,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F19,'Variable priser'!$C$2:$H$4,3))/F19*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 14","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E20=0,\"Variabel pris\",IFERROR(((HLOOKUP(E20,'Variable priser'!$C$2:$H$4,2)+(E20-HLOOKUP(E20,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E20,'Variable priser'!$C$2:$H$4,3))/E20*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F20=0,\"Variabel pris\",IFERROR(((HLOOKUP(F20,'Variable priser'!$C$2:$H$4,2)+(F20-HLOOKUP(F20,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F20,'Variable priser'!$C$2:$H$4,3))/F20*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 15","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E21=0,\"Variabel pris\",IFERROR(((HLOOKUP(E21,'Variable priser'!$C$2:$H$4,2)+(E21-HLOOKUP(E21,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E21,'Variable priser'!$C$2:$H$4,3))/E21*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F21=0,\"Variabel pris\",IFERROR(((HLOOKUP(F21,'Variable priser'!$C$2:$H$4,2)+(F21-HLOOKUP(F21,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F21,'Variable priser'!$C$2:$H$4,3))/F21*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 16","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E22=0,\"Variabel pris\",IFERROR(((HLOOKUP(E22,'Variable priser'!$C$2:$H$4,2)+(E22-HLOOKUP(E22,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E22,'Variable priser'!$C$2:$H$4,3))/E22*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F22=0,\"Variabel pris\",IFERROR(((HLOOKUP(F22,'Variable priser'!$C$2:$H$4,2)+(F22-HLOOKUP(F22,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F22,'Variable priser'!$C$2:$H$4,3))/F22*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 17","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E23=0,\"Variabel pris\",IFERROR(((HLOOKUP(E23,'Variable priser'!$C$2:$H$4,2)+(E23-HLOOKUP(E23,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E23,'Variable priser'!$C$2:$H$4,3))/E23*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F23=0,\"Variabel pris\",IFERROR(((HLOOKUP(F23,'Variable priser'!$C$2:$H$4,2)+(F23-HLOOKUP(F23,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F23,'Variable priser'!$C$2:$H$4,3))/F23*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 18","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E24=0,\"Variabel pris\",IFERROR(((HLOOKUP(E24,'Variable priser'!$C$2:$H$4,2)+(E24-HLOOKUP(E24,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E24,'Variable priser'!$C$2:$H$4,3))/E24*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F24=0,\"Variabel pris\",IFERROR(((HLOOKUP(F24,'Variable priser'!$C$2:$H$4,2)+(F24-HLOOKUP(F24,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F24,'Variable priser'!$C$2:$H$4,3))/F24*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 19","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E25=0,\"Variabel pris\",IFERROR(((HLOOKUP(E25,'Variable priser'!$C$2:$H$4,2)+(E25-HLOOKUP(E25,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E25,'Variable priser'!$C$2:$H$4,3))/E25*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F25=0,\"Variabel pris\",IFERROR(((HLOOKUP(F25,'Variable priser'!$C$2:$H$4,2)+(F25-HLOOKUP(F25,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F25,'Variable priser'!$C$2:$H$4,3))/F25*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 20","m³/h ",15,46,46,46,0,0,null,{"$f":"IF(E26=0,\"Variabel pris\",IFERROR(((HLOOKUP(E26,'Variable priser'!$C$2:$H$4,2)+(E26-HLOOKUP(E26,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E26,'Variable priser'!$C$2:$H$4,3))/E26*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(F26=0,\"Variabel pris\",IFERROR(((HLOOKUP(F26,'Variable priser'!$C$2:$H$4,2)+(F26-HLOOKUP(F26,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F26,'Variable priser'!$C$2:$H$4,3))/F26*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},6069.8742588235291,6069.8742588235291,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 21","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E27=0,\"Variabel pris\",IFERROR(((HLOOKUP(E27,'Variable priser'!$C$2:$H$4,2)+(E27-HLOOKUP(E27,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E27,'Variable priser'!$C$2:$H$4,3))/E27*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F27=0,\"Variabel pris\",IFERROR(((HLOOKUP(F27,'Variable priser'!$C$2:$H$4,2)+(F27-HLOOKUP(F27,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F27,'Variable priser'!$C$2:$H$4,3))/F27*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 22","m³/h ",15,46,46,46,0,0,null,{"$f":"IF(E28=0,\"Variabel pris\",IFERROR(((HLOOKUP(E28,'Variable priser'!$C$2:$H$4,2)+(E28-HLOOKUP(E28,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E28,'Variable priser'!$C$2:$H$4,3))/E28*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},{"$f":"IF(F28=0,\"Variabel pris\",IFERROR(((HLOOKUP(F28,'Variable priser'!$C$2:$H$4,2)+(F28-HLOOKUP(F28,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F28,'Variable priser'!$C$2:$H$4,3))/F28*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1979.3068235294115},6069.8742588235291,6069.8742588235291,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 23","m³/h ",15,45,45,45,0,0,null,{"$f":"IF(E29=0,\"Variabel pris\",IFERROR(((HLOOKUP(E29,'Variable priser'!$C$2:$H$4,2)+(E29-HLOOKUP(E29,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E29,'Variable priser'!$C$2:$H$4,3))/E29*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2005.6613333333332},{"$f":"IF(F29=0,\"Variabel pris\",IFERROR(((HLOOKUP(F29,'Variable priser'!$C$2:$H$4,2)+(F29-HLOOKUP(F29,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F29,'Variable priser'!$C$2:$H$4,3))/F29*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2005.6613333333332},6016.9839999999995,6016.9839999999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 24","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E30=0,\"Variabel pris\",IFERROR(((HLOOKUP(E30,'Variable priser'!$C$2:$H$4,2)+(E30-HLOOKUP(E30,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E30,'Variable priser'!$C$2:$H$4,3))/E30*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F30=0,\"Variabel pris\",IFERROR(((HLOOKUP(F30,'Variable priser'!$C$2:$H$4,2)+(F30-HLOOKUP(F30,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F30,'Variable priser'!$C$2:$H$4,3))/F30*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 25","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E31=0,\"Variabel pris\",IFERROR(((HLOOKUP(E31,'Variable priser'!$C$2:$H$4,2)+(E31-HLOOKUP(E31,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E31,'Variable priser'!$C$2:$H$4,3))/E31*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F31=0,\"Variabel pris\",IFERROR(((HLOOKUP(F31,'Variable priser'!$C$2:$H$4,2)+(F31-HLOOKUP(F31,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F31,'Variable priser'!$C$2:$H$4,3))/F31*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 26","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E32=0,\"Variabel pris\",IFERROR(((HLOOKUP(E32,'Variable priser'!$C$2:$H$4,2)+(E32-HLOOKUP(E32,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E32,'Variable priser'!$C$2:$H$4,3))/E32*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F32=0,\"Variabel pris\",IFERROR(((HLOOKUP(F32,'Variable priser'!$C$2:$H$4,2)+(F32-HLOOKUP(F32,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F32,'Variable priser'!$C$2:$H$4,3))/F32*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 27","m³/h ",15,60,60,60,0,0,null,{"$f":"IF(E33=0,\"Variabel pris\",IFERROR(((HLOOKUP(E33,'Variable priser'!$C$2:$H$4,2)+(E33-HLOOKUP(E33,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E33,'Variable priser'!$C$2:$H$4,3))/E33*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},{"$f":"IF(F33=0,\"Variabel pris\",IFERROR(((HLOOKUP(F33,'Variable priser'!$C$2:$H$4,2)+(F33-HLOOKUP(F33,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F33,'Variable priser'!$C$2:$H$4,3))/F33*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},6810.3378823529401,6810.3378823529401,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 28","m³/h ",15,60,60,60,0,0,null,{"$f":"IF(E34=0,\"Variabel pris\",IFERROR(((HLOOKUP(E34,'Variable priser'!$C$2:$H$4,2)+(E34-HLOOKUP(E34,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E34,'Variable priser'!$C$2:$H$4,3))/E34*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},{"$f":"IF(F34=0,\"Variabel pris\",IFERROR(((HLOOKUP(F34,'Variable priser'!$C$2:$H$4,2)+(F34-HLOOKUP(F34,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F34,'Variable priser'!$C$2:$H$4,3))/F34*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1702.584470588235},6810.3378823529401,6810.3378823529401,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 29","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E35=0,\"Variabel pris\",IFERROR(((HLOOKUP(E35,'Variable priser'!$C$2:$H$4,2)+(E35-HLOOKUP(E35,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E35,'Variable priser'!$C$2:$H$4,3))/E35*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F35=0,\"Variabel pris\",IFERROR(((HLOOKUP(F35,'Variable priser'!$C$2:$H$4,2)+(F35-HLOOKUP(F35,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F35,'Variable priser'!$C$2:$H$4,3))/F35*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 30","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E36=0,\"Variabel pris\",IFERROR(((HLOOKUP(E36,'Variable priser'!$C$2:$H$4,2)+(E36-HLOOKUP(E36,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E36,'Variable priser'!$C$2:$H$4,3))/E36*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F36=0,\"Variabel pris\",IFERROR(((HLOOKUP(F36,'Variable priser'!$C$2:$H$4,2)+(F36-HLOOKUP(F36,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F36,'Variable priser'!$C$2:$H$4,3))/F36*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 31","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E37=0,\"Variabel pris\",IFERROR(((HLOOKUP(E37,'Variable priser'!$C$2:$H$4,2)+(E37-HLOOKUP(E37,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E37,'Variable priser'!$C$2:$H$4,3))/E37*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F37=0,\"Variabel pris\",IFERROR(((HLOOKUP(F37,'Variable priser'!$C$2:$H$4,2)+(F37-HLOOKUP(F37,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F37,'Variable priser'!$C$2:$H$4,3))/F37*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 32","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E38=0,\"Variabel pris\",IFERROR(((HLOOKUP(E38,'Variable priser'!$C$2:$H$4,2)+(E38-HLOOKUP(E38,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E38,'Variable priser'!$C$2:$H$4,3))/E38*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F38=0,\"Variabel pris\",IFERROR(((HLOOKUP(F38,'Variable priser'!$C$2:$H$4,2)+(F38-HLOOKUP(F38,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F38,'Variable priser'!$C$2:$H$4,3))/F38*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 33","m³/h ",15,45,45,45,0,0,null,{"$f":"IF(E39=0,\"Variabel pris\",IFERROR(((HLOOKUP(E39,'Variable priser'!$C$2:$H$4,2)+(E39-HLOOKUP(E39,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E39,'Variable priser'!$C$2:$H$4,3))/E39*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2005.6613333333332},{"$f":"IF(F39=0,\"Variabel pris\",IFERROR(((HLOOKUP(F39,'Variable priser'!$C$2:$H$4,2)+(F39-HLOOKUP(F39,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F39,'Variable priser'!$C$2:$H$4,3))/F39*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2005.6613333333332},6016.9839999999995,6016.9839999999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 34","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E40=0,\"Variabel pris\",IFERROR(((HLOOKUP(E40,'Variable priser'!$C$2:$H$4,2)+(E40-HLOOKUP(E40,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E40,'Variable priser'!$C$2:$H$4,3))/E40*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F40=0,\"Variabel pris\",IFERROR(((HLOOKUP(F40,'Variable priser'!$C$2:$H$4,2)+(F40-HLOOKUP(F40,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F40,'Variable priser'!$C$2:$H$4,3))/F40*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 35","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E41=0,\"Variabel pris\",IFERROR(((HLOOKUP(E41,'Variable priser'!$C$2:$H$4,2)+(E41-HLOOKUP(E41,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E41,'Variable priser'!$C$2:$H$4,3))/E41*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F41=0,\"Variabel pris\",IFERROR(((HLOOKUP(F41,'Variable priser'!$C$2:$H$4,2)+(F41-HLOOKUP(F41,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F41,'Variable priser'!$C$2:$H$4,3))/F41*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 36","m³/h ",15,27,27,27,0,0,null,{"$f":"IF(E42=0,\"Variabel pris\",IFERROR(((HLOOKUP(E42,'Variable priser'!$C$2:$H$4,2)+(E42-HLOOKUP(E42,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E42,'Variable priser'!$C$2:$H$4,3))/E42*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2699.6786666666662},{"$f":"IF(F42=0,\"Variabel pris\",IFERROR(((HLOOKUP(F42,'Variable priser'!$C$2:$H$4,2)+(F42-HLOOKUP(F42,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F42,'Variable priser'!$C$2:$H$4,3))/F42*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2699.6786666666662},4859.4215999999997,4859.4215999999997,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 37","m³/h ",15,null,0,0,0,0,null,{"$f":"IF(E43=0,\"Variabel pris\",IFERROR(((HLOOKUP(E43,'Variable priser'!$C$2:$H$4,2)+(E43-HLOOKUP(E43,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E43,'Variable priser'!$C$2:$H$4,3))/E43*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F43=0,\"Variabel pris\",IFERROR(((HLOOKUP(F43,'Variable priser'!$C$2:$H$4,2)+(F43-HLOOKUP(F43,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F43,'Variable priser'!$C$2:$H$4,3))/F43*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 38","m³/h ",15,null,0,0,0,0,null,{"$f":"IF(E44=0,\"Variabel pris\",IFERROR(((HLOOKUP(E44,'Variable priser'!$C$2:$H$4,2)+(E44-HLOOKUP(E44,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E44,'Variable priser'!$C$2:$H$4,3))/E44*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F44=0,\"Variabel pris\",IFERROR(((HLOOKUP(F44,'Variable priser'!$C$2:$H$4,2)+(F44-HLOOKUP(F44,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F44,'Variable priser'!$C$2:$H$4,3))/F44*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 39","m³/h ",15,null,0,0,0,0,null,{"$f":"IF(E45=0,\"Variabel pris\",IFERROR(((HLOOKUP(E45,'Variable priser'!$C$2:$H$4,2)+(E45-HLOOKUP(E45,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E45,'Variable priser'!$C$2:$H$4,3))/E45*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F45=0,\"Variabel pris\",IFERROR(((HLOOKUP(F45,'Variable priser'!$C$2:$H$4,2)+(F45-HLOOKUP(F45,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F45,'Variable priser'!$C$2:$H$4,3))/F45*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 40","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E46=0,\"Variabel pris\",IFERROR(((HLOOKUP(E46,'Variable priser'!$C$2:$H$4,2)+(E46-HLOOKUP(E46,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E46,'Variable priser'!$C$2:$H$4,3))/E46*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F46=0,\"Variabel pris\",IFERROR(((HLOOKUP(F46,'Variable priser'!$C$2:$H$4,2)+(F46-HLOOKUP(F46,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F46,'Variable priser'!$C$2:$H$4,3))/F46*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 41","m³/h ",15,null,0,0,0,0,null,{"$f":"IF(E47=0,\"Variabel pris\",IFERROR(((HLOOKUP(E47,'Variable priser'!$C$2:$H$4,2)+(E47-HLOOKUP(E47,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E47,'Variable priser'!$C$2:$H$4,3))/E47*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F47=0,\"Variabel pris\",IFERROR(((HLOOKUP(F47,'Variable priser'!$C$2:$H$4,2)+(F47-HLOOKUP(F47,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F47,'Variable priser'!$C$2:$H$4,3))/F47*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 42","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E48=0,\"Variabel pris\",IFERROR(((HLOOKUP(E48,'Variable priser'!$C$2:$H$4,2)+(E48-HLOOKUP(E48,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E48,'Variable priser'!$C$2:$H$4,3))/E48*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F48=0,\"Variabel pris\",IFERROR(((HLOOKUP(F48,'Variable priser'!$C$2:$H$4,2)+(F48-HLOOKUP(F48,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F48,'Variable priser'!$C$2:$H$4,3))/F48*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 43","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E49=0,\"Variabel pris\",IFERROR(((HLOOKUP(E49,'Variable priser'!$C$2:$H$4,2)+(E49-HLOOKUP(E49,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E49,'Variable priser'!$C$2:$H$4,3))/E49*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F49=0,\"Variabel pris\",IFERROR(((HLOOKUP(F49,'Variable priser'!$C$2:$H$4,2)+(F49-HLOOKUP(F49,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F49,'Variable priser'!$C$2:$H$4,3))/F49*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 44","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E50=0,\"Variabel pris\",IFERROR(((HLOOKUP(E50,'Variable priser'!$C$2:$H$4,2)+(E50-HLOOKUP(E50,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E50,'Variable priser'!$C$2:$H$4,3))/E50*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F50=0,\"Variabel pris\",IFERROR(((HLOOKUP(F50,'Variable priser'!$C$2:$H$4,2)+(F50-HLOOKUP(F50,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F50,'Variable priser'!$C$2:$H$4,3))/F50*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 45","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E51=0,\"Variabel pris\",IFERROR(((HLOOKUP(E51,'Variable priser'!$C$2:$H$4,2)+(E51-HLOOKUP(E51,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E51,'Variable priser'!$C$2:$H$4,3))/E51*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F51=0,\"Variabel pris\",IFERROR(((HLOOKUP(F51,'Variable priser'!$C$2:$H$4,2)+(F51-HLOOKUP(F51,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F51,'Variable priser'!$C$2:$H$4,3))/F51*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 46","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E52=0,\"Variabel pris\",IFERROR(((HLOOKUP(E52,'Variable priser'!$C$2:$H$4,2)+(E52-HLOOKUP(E52,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E52,'Variable priser'!$C$2:$H$4,3))/E52*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F52=0,\"Variabel pris\",IFERROR(((HLOOKUP(F52,'Variable priser'!$C$2:$H$4,2)+(F52-HLOOKUP(F52,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F52,'Variable priser'!$C$2:$H$4,3))/F52*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 47","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E53=0,\"Variabel pris\",IFERROR(((HLOOKUP(E53,'Variable priser'!$C$2:$H$4,2)+(E53-HLOOKUP(E53,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E53,'Variable priser'!$C$2:$H$4,3))/E53*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F53=0,\"Variabel pris\",IFERROR(((HLOOKUP(F53,'Variable priser'!$C$2:$H$4,2)+(F53-HLOOKUP(F53,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F53,'Variable priser'!$C$2:$H$4,3))/F53*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 48","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E54=0,\"Variabel pris\",IFERROR(((HLOOKUP(E54,'Variable priser'!$C$2:$H$4,2)+(E54-HLOOKUP(E54,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E54,'Variable priser'!$C$2:$H$4,3))/E54*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F54=0,\"Variabel pris\",IFERROR(((HLOOKUP(F54,'Variable priser'!$C$2:$H$4,2)+(F54-HLOOKUP(F54,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F54,'Variable priser'!$C$2:$H$4,3))/F54*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 49","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E55=0,\"Variabel pris\",IFERROR(((HLOOKUP(E55,'Variable priser'!$C$2:$H$4,2)+(E55-HLOOKUP(E55,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E55,'Variable priser'!$C$2:$H$4,3))/E55*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F55=0,\"Variabel pris\",IFERROR(((HLOOKUP(F55,'Variable priser'!$C$2:$H$4,2)+(F55-HLOOKUP(F55,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F55,'Variable priser'!$C$2:$H$4,3))/F55*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 50","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E56=0,\"Variabel pris\",IFERROR(((HLOOKUP(E56,'Variable priser'!$C$2:$H$4,2)+(E56-HLOOKUP(E56,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E56,'Variable priser'!$C$2:$H$4,3))/E56*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F56=0,\"Variabel pris\",IFERROR(((HLOOKUP(F56,'Variable priser'!$C$2:$H$4,2)+(F56-HLOOKUP(F56,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F56,'Variable priser'!$C$2:$H$4,3))/F56*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 51","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E57=0,\"Variabel pris\",IFERROR(((HLOOKUP(E57,'Variable priser'!$C$2:$H$4,2)+(E57-HLOOKUP(E57,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E57,'Variable priser'!$C$2:$H$4,3))/E57*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F57=0,\"Variabel pris\",IFERROR(((HLOOKUP(F57,'Variable priser'!$C$2:$H$4,2)+(F57-HLOOKUP(F57,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F57,'Variable priser'!$C$2:$H$4,3))/F57*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 52","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E58=0,\"Variabel pris\",IFERROR(((HLOOKUP(E58,'Variable priser'!$C$2:$H$4,2)+(E58-HLOOKUP(E58,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E58,'Variable priser'!$C$2:$H$4,3))/E58*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F58=0,\"Variabel pris\",IFERROR(((HLOOKUP(F58,'Variable priser'!$C$2:$H$4,2)+(F58-HLOOKUP(F58,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F58,'Variable priser'!$C$2:$H$4,3))/F58*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 53","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E59=0,\"Variabel pris\",IFERROR(((HLOOKUP(E59,'Variable priser'!$C$2:$H$4,2)+(E59-HLOOKUP(E59,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E59,'Variable priser'!$C$2:$H$4,3))/E59*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F59=0,\"Variabel pris\",IFERROR(((HLOOKUP(F59,'Variable priser'!$C$2:$H$4,2)+(F59-HLOOKUP(F59,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F59,'Variable priser'!$C$2:$H$4,3))/F59*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 54","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E60=0,\"Variabel pris\",IFERROR(((HLOOKUP(E60,'Variable priser'!$C$2:$H$4,2)+(E60-HLOOKUP(E60,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E60,'Variable priser'!$C$2:$H$4,3))/E60*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F60=0,\"Variabel pris\",IFERROR(((HLOOKUP(F60,'Variable priser'!$C$2:$H$4,2)+(F60-HLOOKUP(F60,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F60,'Variable priser'!$C$2:$H$4,3))/F60*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 55","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E61=0,\"Variabel pris\",IFERROR(((HLOOKUP(E61,'Variable priser'!$C$2:$H$4,2)+(E61-HLOOKUP(E61,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E61,'Variable priser'!$C$2:$H$4,3))/E61*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F61=0,\"Variabel pris\",IFERROR(((HLOOKUP(F61,'Variable priser'!$C$2:$H$4,2)+(F61-HLOOKUP(F61,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F61,'Variable priser'!$C$2:$H$4,3))/F61*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 56","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E62=0,\"Variabel pris\",IFERROR(((HLOOKUP(E62,'Variable priser'!$C$2:$H$4,2)+(E62-HLOOKUP(E62,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E62,'Variable priser'!$C$2:$H$4,3))/E62*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F62=0,\"Variabel pris\",IFERROR(((HLOOKUP(F62,'Variable priser'!$C$2:$H$4,2)+(F62-HLOOKUP(F62,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F62,'Variable priser'!$C$2:$H$4,3))/F62*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 57","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E63=0,\"Variabel pris\",IFERROR(((HLOOKUP(E63,'Variable priser'!$C$2:$H$4,2)+(E63-HLOOKUP(E63,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E63,'Variable priser'!$C$2:$H$4,3))/E63*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F63=0,\"Variabel pris\",IFERROR(((HLOOKUP(F63,'Variable priser'!$C$2:$H$4,2)+(F63-HLOOKUP(F63,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F63,'Variable priser'!$C$2:$H$4,3))/F63*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 58","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E64=0,\"Variabel pris\",IFERROR(((HLOOKUP(E64,'Variable priser'!$C$2:$H$4,2)+(E64-HLOOKUP(E64,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E64,'Variable priser'!$C$2:$H$4,3))/E64*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F64=0,\"Variabel pris\",IFERROR(((HLOOKUP(F64,'Variable priser'!$C$2:$H$4,2)+(F64-HLOOKUP(F64,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F64,'Variable priser'!$C$2:$H$4,3))/F64*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 59","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E65=0,\"Variabel pris\",IFERROR(((HLOOKUP(E65,'Variable priser'!$C$2:$H$4,2)+(E65-HLOOKUP(E65,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E65,'Variable priser'!$C$2:$H$4,3))/E65*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F65=0,\"Variabel pris\",IFERROR(((HLOOKUP(F65,'Variable priser'!$C$2:$H$4,2)+(F65-HLOOKUP(F65,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F65,'Variable priser'!$C$2:$H$4,3))/F65*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 60","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E66=0,\"Variabel pris\",IFERROR(((HLOOKUP(E66,'Variable priser'!$C$2:$H$4,2)+(E66-HLOOKUP(E66,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E66,'Variable priser'!$C$2:$H$4,3))/E66*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F66=0,\"Variabel pris\",IFERROR(((HLOOKUP(F66,'Variable priser'!$C$2:$H$4,2)+(F66-HLOOKUP(F66,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F66,'Variable priser'!$C$2:$H$4,3))/F66*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 61","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E67=0,\"Variabel pris\",IFERROR(((HLOOKUP(E67,'Variable priser'!$C$2:$H$4,2)+(E67-HLOOKUP(E67,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E67,'Variable priser'!$C$2:$H$4,3))/E67*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F67=0,\"Variabel pris\",IFERROR(((HLOOKUP(F67,'Variable priser'!$C$2:$H$4,2)+(F67-HLOOKUP(F67,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F67,'Variable priser'!$C$2:$H$4,3))/F67*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 62","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E68=0,\"Variabel pris\",IFERROR(((HLOOKUP(E68,'Variable priser'!$C$2:$H$4,2)+(E68-HLOOKUP(E68,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E68,'Variable priser'!$C$2:$H$4,3))/E68*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F68=0,\"Variabel pris\",IFERROR(((HLOOKUP(F68,'Variable priser'!$C$2:$H$4,2)+(F68-HLOOKUP(F68,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F68,'Variable priser'!$C$2:$H$4,3))/F68*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 63","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E69=0,\"Variabel pris\",IFERROR(((HLOOKUP(E69,'Variable priser'!$C$2:$H$4,2)+(E69-HLOOKUP(E69,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E69,'Variable priser'!$C$2:$H$4,3))/E69*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F69=0,\"Variabel pris\",IFERROR(((HLOOKUP(F69,'Variable priser'!$C$2:$H$4,2)+(F69-HLOOKUP(F69,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F69,'Variable priser'!$C$2:$H$4,3))/F69*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 64","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E70=0,\"Variabel pris\",IFERROR(((HLOOKUP(E70,'Variable priser'!$C$2:$H$4,2)+(E70-HLOOKUP(E70,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E70,'Variable priser'!$C$2:$H$4,3))/E70*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F70=0,\"Variabel pris\",IFERROR(((HLOOKUP(F70,'Variable priser'!$C$2:$H$4,2)+(F70-HLOOKUP(F70,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F70,'Variable priser'!$C$2:$H$4,3))/F70*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 65","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E71=0,\"Variabel pris\",IFERROR(((HLOOKUP(E71,'Variable priser'!$C$2:$H$4,2)+(E71-HLOOKUP(E71,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E71,'Variable priser'!$C$2:$H$4,3))/E71*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F71=0,\"Variabel pris\",IFERROR(((HLOOKUP(F71,'Variable priser'!$C$2:$H$4,2)+(F71-HLOOKUP(F71,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F71,'Variable priser'!$C$2:$H$4,3))/F71*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 66","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E72=0,\"Variabel pris\",IFERROR(((HLOOKUP(E72,'Variable priser'!$C$2:$H$4,2)+(E72-HLOOKUP(E72,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E72,'Variable priser'!$C$2:$H$4,3))/E72*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F72=0,\"Variabel pris\",IFERROR(((HLOOKUP(F72,'Variable priser'!$C$2:$H$4,2)+(F72-HLOOKUP(F72,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F72,'Variable priser'!$C$2:$H$4,3))/F72*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 67","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E73=0,\"Variabel pris\",IFERROR(((HLOOKUP(E73,'Variable priser'!$C$2:$H$4,2)+(E73-HLOOKUP(E73,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E73,'Variable priser'!$C$2:$H$4,3))/E73*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F73=0,\"Variabel pris\",IFERROR(((HLOOKUP(F73,'Variable priser'!$C$2:$H$4,2)+(F73-HLOOKUP(F73,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F73,'Variable priser'!$C$2:$H$4,3))/F73*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 68","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E74=0,\"Variabel pris\",IFERROR(((HLOOKUP(E74,'Variable priser'!$C$2:$H$4,2)+(E74-HLOOKUP(E74,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E74,'Variable priser'!$C$2:$H$4,3))/E74*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F74=0,\"Variabel pris\",IFERROR(((HLOOKUP(F74,'Variable priser'!$C$2:$H$4,2)+(F74-HLOOKUP(F74,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F74,'Variable priser'!$C$2:$H$4,3))/F74*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 69","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E75=0,\"Variabel pris\",IFERROR(((HLOOKUP(E75,'Variable priser'!$C$2:$H$4,2)+(E75-HLOOKUP(E75,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E75,'Variable priser'!$C$2:$H$4,3))/E75*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F75=0,\"Variabel pris\",IFERROR(((HLOOKUP(F75,'Variable priser'!$C$2:$H$4,2)+(F75-HLOOKUP(F75,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F75,'Variable priser'!$C$2:$H$4,3))/F75*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 70","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E76=0,\"Variabel pris\",IFERROR(((HLOOKUP(E76,'Variable priser'!$C$2:$H$4,2)+(E76-HLOOKUP(E76,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E76,'Variable priser'!$C$2:$H$4,3))/E76*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F76=0,\"Variabel pris\",IFERROR(((HLOOKUP(F76,'Variable priser'!$C$2:$H$4,2)+(F76-HLOOKUP(F76,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F76,'Variable priser'!$C$2:$H$4,3))/F76*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 71","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E77=0,\"Variabel pris\",IFERROR(((HLOOKUP(E77,'Variable priser'!$C$2:$H$4,2)+(E77-HLOOKUP(E77,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E77,'Variable priser'!$C$2:$H$4,3))/E77*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F77=0,\"Variabel pris\",IFERROR(((HLOOKUP(F77,'Variable priser'!$C$2:$H$4,2)+(F77-HLOOKUP(F77,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F77,'Variable priser'!$C$2:$H$4,3))/F77*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 72","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E78=0,\"Variabel pris\",IFERROR(((HLOOKUP(E78,'Variable priser'!$C$2:$H$4,2)+(E78-HLOOKUP(E78,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E78,'Variable priser'!$C$2:$H$4,3))/E78*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F78=0,\"Variabel pris\",IFERROR(((HLOOKUP(F78,'Variable priser'!$C$2:$H$4,2)+(F78-HLOOKUP(F78,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F78,'Variable priser'!$C$2:$H$4,3))/F78*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 73","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E79=0,\"Variabel pris\",IFERROR(((HLOOKUP(E79,'Variable priser'!$C$2:$H$4,2)+(E79-HLOOKUP(E79,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E79,'Variable priser'!$C$2:$H$4,3))/E79*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F79=0,\"Variabel pris\",IFERROR(((HLOOKUP(F79,'Variable priser'!$C$2:$H$4,2)+(F79-HLOOKUP(F79,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F79,'Variable priser'!$C$2:$H$4,3))/F79*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 74","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E80=0,\"Variabel pris\",IFERROR(((HLOOKUP(E80,'Variable priser'!$C$2:$H$4,2)+(E80-HLOOKUP(E80,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E80,'Variable priser'!$C$2:$H$4,3))/E80*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F80=0,\"Variabel pris\",IFERROR(((HLOOKUP(F80,'Variable priser'!$C$2:$H$4,2)+(F80-HLOOKUP(F80,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F80,'Variable priser'!$C$2:$H$4,3))/F80*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 75","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E81=0,\"Variabel pris\",IFERROR(((HLOOKUP(E81,'Variable priser'!$C$2:$H$4,2)+(E81-HLOOKUP(E81,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E81,'Variable priser'!$C$2:$H$4,3))/E81*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F81=0,\"Variabel pris\",IFERROR(((HLOOKUP(F81,'Variable priser'!$C$2:$H$4,2)+(F81-HLOOKUP(F81,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F81,'Variable priser'!$C$2:$H$4,3))/F81*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(ISBLANK(E81),\"\",IF(E81=0,\"\",IF(ISNUMBER(E81),((J81*E81)/C81)*N81,\"\")))","v":3821.0286399999995},{"$f":"IF(ISBLANK(F81),\"\",IF(F81=0,\"\",IF(ISNUMBER(F81),((K81*F81)/C81)*N81,\"\")))","v":3821.0286399999995},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 76","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E82=0,\"Variabel pris\",IFERROR(((HLOOKUP(E82,'Variable priser'!$C$2:$H$4,2)+(E82-HLOOKUP(E82,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E82,'Variable priser'!$C$2:$H$4,3))/E82*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F82=0,\"Variabel pris\",IFERROR(((HLOOKUP(F82,'Variable priser'!$C$2:$H$4,2)+(F82-HLOOKUP(F82,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F82,'Variable priser'!$C$2:$H$4,3))/F82*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 77","m³/h ",15,14,14,14,0,0,null,{"$f":"IF(E83=0,\"Variabel pris\",IFERROR(((HLOOKUP(E83,'Variable priser'!$C$2:$H$4,2)+(E83-HLOOKUP(E83,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E83,'Variable priser'!$C$2:$H$4,3))/E83*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3690.8533714285709},{"$f":"IF(F83=0,\"Variabel pris\",IFERROR(((HLOOKUP(F83,'Variable priser'!$C$2:$H$4,2)+(F83-HLOOKUP(F83,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F83,'Variable priser'!$C$2:$H$4,3))/F83*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3690.8533714285709},3444.7964799999995,3444.7964799999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 78","m³/h ",15,14,14,17,0,0.21428571428571427,"udskftining af pumpe ",{"$f":"IF(E84=0,\"Variabel pris\",IFERROR(((HLOOKUP(E84,'Variable priser'!$C$2:$H$4,2)+(E84-HLOOKUP(E84,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E84,'Variable priser'!$C$2:$H$4,3))/E84*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3690.8533714285709},{"$f":"IF(F84=0,\"Variabel pris\",IFERROR(((HLOOKUP(F84,'Variable priser'!$C$2:$H$4,2)+(F84-HLOOKUP(F84,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F84,'Variable priser'!$C$2:$H$4,3))/F84*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3444.7964799999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 79","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E85=0,\"Variabel pris\",IFERROR(((HLOOKUP(E85,'Variable priser'!$C$2:$H$4,2)+(E85-HLOOKUP(E85,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E85,'Variable priser'!$C$2:$H$4,3))/E85*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F85=0,\"Variabel pris\",IFERROR(((HLOOKUP(F85,'Variable priser'!$C$2:$H$4,2)+(F85-HLOOKUP(F85,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F85,'Variable priser'!$C$2:$H$4,3))/F85*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 80","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E86=0,\"Variabel pris\",IFERROR(((HLOOKUP(E86,'Variable priser'!$C$2:$H$4,2)+(E86-HLOOKUP(E86,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E86,'Variable priser'!$C$2:$H$4,3))/E86*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F86=0,\"Variabel pris\",IFERROR(((HLOOKUP(F86,'Variable priser'!$C$2:$H$4,2)+(F86-HLOOKUP(F86,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F86,'Variable priser'!$C$2:$H$4,3))/F86*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 81","m³/h ",15,17,17,30,0,0.76470588235294112,"udskftining af pumpe ",{"$f":"IF(E87=0,\"Variabel pris\",IFERROR(((HLOOKUP(E87,'Variable priser'!$C$2:$H$4,2)+(E87-HLOOKUP(E87,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E87,'Variable priser'!$C$2:$H$4,3))/E87*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F87=0,\"Variabel pris\",IFERROR(((HLOOKUP(F87,'Variable priser'!$C$2:$H$4,2)+(F87-HLOOKUP(F87,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F87,'Variable priser'!$C$2:$H$4,3))/F87*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},3821.0286399999995,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 82","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E88=0,\"Variabel pris\",IFERROR(((HLOOKUP(E88,'Variable priser'!$C$2:$H$4,2)+(E88-HLOOKUP(E88,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E88,'Variable priser'!$C$2:$H$4,3))/E88*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F88=0,\"Variabel pris\",IFERROR(((HLOOKUP(F88,'Variable priser'!$C$2:$H$4,2)+(F88-HLOOKUP(F88,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F88,'Variable priser'!$C$2:$H$4,3))/F88*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 83","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E89=0,\"Variabel pris\",IFERROR(((HLOOKUP(E89,'Variable priser'!$C$2:$H$4,2)+(E89-HLOOKUP(E89,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E89,'Variable priser'!$C$2:$H$4,3))/E89*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F89=0,\"Variabel pris\",IFERROR(((HLOOKUP(F89,'Variable priser'!$C$2:$H$4,2)+(F89-HLOOKUP(F89,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F89,'Variable priser'!$C$2:$H$4,3))/F89*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 84","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E90=0,\"Variabel pris\",IFERROR(((HLOOKUP(E90,'Variable priser'!$C$2:$H$4,2)+(E90-HLOOKUP(E90,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E90,'Variable priser'!$C$2:$H$4,3))/E90*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F90=0,\"Variabel pris\",IFERROR(((HLOOKUP(F90,'Variable priser'!$C$2:$H$4,2)+(F90-HLOOKUP(F90,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F90,'Variable priser'!$C$2:$H$4,3))/F90*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 85","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E91=0,\"Variabel pris\",IFERROR(((HLOOKUP(E91,'Variable priser'!$C$2:$H$4,2)+(E91-HLOOKUP(E91,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E91,'Variable priser'!$C$2:$H$4,3))/E91*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F91=0,\"Variabel pris\",IFERROR(((HLOOKUP(F91,'Variable priser'!$C$2:$H$4,2)+(F91-HLOOKUP(F91,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F91,'Variable priser'!$C$2:$H$4,3))/F91*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 86","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E92=0,\"Variabel pris\",IFERROR(((HLOOKUP(E92,'Variable priser'!$C$2:$H$4,2)+(E92-HLOOKUP(E92,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E92,'Variable priser'!$C$2:$H$4,3))/E92*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F92=0,\"Variabel pris\",IFERROR(((HLOOKUP(F92,'Variable priser'!$C$2:$H$4,2)+(F92-HLOOKUP(F92,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F92,'Variable priser'!$C$2:$H$4,3))/F92*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 87","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E93=0,\"Variabel pris\",IFERROR(((HLOOKUP(E93,'Variable priser'!$C$2:$H$4,2)+(E93-HLOOKUP(E93,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E93,'Variable priser'!$C$2:$H$4,3))/E93*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F93=0,\"Variabel pris\",IFERROR(((HLOOKUP(F93,'Variable priser'!$C$2:$H$4,2)+(F93-HLOOKUP(F93,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F93,'Variable priser'!$C$2:$H$4,3))/F93*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 88","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E94=0,\"Variabel pris\",IFERROR(((HLOOKUP(E94,'Variable priser'!$C$2:$H$4,2)+(E94-HLOOKUP(E94,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E94,'Variable priser'!$C$2:$H$4,3))/E94*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F94=0,\"Variabel pris\",IFERROR(((HLOOKUP(F94,'Variable priser'!$C$2:$H$4,2)+(F94-HLOOKUP(F94,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F94,'Variable priser'!$C$2:$H$4,3))/F94*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 89","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E95=0,\"Variabel pris\",IFERROR(((HLOOKUP(E95,'Variable priser'!$C$2:$H$4,2)+(E95-HLOOKUP(E95,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E95,'Variable priser'!$C$2:$H$4,3))/E95*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F95=0,\"Variabel pris\",IFERROR(((HLOOKUP(F95,'Variable priser'!$C$2:$H$4,2)+(F95-HLOOKUP(F95,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F95,'Variable priser'!$C$2:$H$4,3))/F95*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 90","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E96=0,\"Variabel pris\",IFERROR(((HLOOKUP(E96,'Variable priser'!$C$2:$H$4,2)+(E96-HLOOKUP(E96,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E96,'Variable priser'!$C$2:$H$4,3))/E96*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F96=0,\"Variabel pris\",IFERROR(((HLOOKUP(F96,'Variable priser'!$C$2:$H$4,2)+(F96-HLOOKUP(F96,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F96,'Variable priser'!$C$2:$H$4,3))/F96*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 91","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E97=0,\"Variabel pris\",IFERROR(((HLOOKUP(E97,'Variable priser'!$C$2:$H$4,2)+(E97-HLOOKUP(E97,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E97,'Variable priser'!$C$2:$H$4,3))/E97*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F97=0,\"Variabel pris\",IFERROR(((HLOOKUP(F97,'Variable priser'!$C$2:$H$4,2)+(F97-HLOOKUP(F97,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F97,'Variable priser'!$C$2:$H$4,3))/F97*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 92","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E98=0,\"Variabel pris\",IFERROR(((HLOOKUP(E98,'Variable priser'!$C$2:$H$4,2)+(E98-HLOOKUP(E98,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E98,'Variable priser'!$C$2:$H$4,3))/E98*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F98=0,\"Variabel pris\",IFERROR(((HLOOKUP(F98,'Variable priser'!$C$2:$H$4,2)+(F98-HLOOKUP(F98,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F98,'Variable priser'!$C$2:$H$4,3))/F98*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 93","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E99=0,\"Variabel pris\",IFERROR(((HLOOKUP(E99,'Variable priser'!$C$2:$H$4,2)+(E99-HLOOKUP(E99,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E99,'Variable priser'!$C$2:$H$4,3))/E99*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F99=0,\"Variabel pris\",IFERROR(((HLOOKUP(F99,'Variable priser'!$C$2:$H$4,2)+(F99-HLOOKUP(F99,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F99,'Variable priser'!$C$2:$H$4,3))/F99*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 94","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E100=0,\"Variabel pris\",IFERROR(((HLOOKUP(E100,'Variable priser'!$C$2:$H$4,2)+(E100-HLOOKUP(E100,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E100,'Variable priser'!$C$2:$H$4,3))/E100*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F100=0,\"Variabel pris\",IFERROR(((HLOOKUP(F100,'Variable priser'!$C$2:$H$4,2)+(F100-HLOOKUP(F100,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F100,'Variable priser'!$C$2:$H$4,3))/F100*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 95","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E101=0,\"Variabel pris\",IFERROR(((HLOOKUP(E101,'Variable priser'!$C$2:$H$4,2)+(E101-HLOOKUP(E101,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E101,'Variable priser'!$C$2:$H$4,3))/E101*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F101=0,\"Variabel pris\",IFERROR(((HLOOKUP(F101,'Variable priser'!$C$2:$H$4,2)+(F101-HLOOKUP(F101,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F101,'Variable priser'!$C$2:$H$4,3))/F101*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 96","m³/h ",15,30,30,30,0,0,null,{"$f":"IF(E102=0,\"Variabel pris\",IFERROR(((HLOOKUP(E102,'Variable priser'!$C$2:$H$4,2)+(E102-HLOOKUP(E102,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E102,'Variable priser'!$C$2:$H$4,3))/E102*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},{"$f":"IF(F102=0,\"Variabel pris\",IFERROR(((HLOOKUP(F102,'Variable priser'!$C$2:$H$4,2)+(F102-HLOOKUP(F102,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F102,'Variable priser'!$C$2:$H$4,3))/F102*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":2571.6024000000002},5143.2048000000004,5143.2048000000004,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 97","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E103=0,\"Variabel pris\",IFERROR(((HLOOKUP(E103,'Variable priser'!$C$2:$H$4,2)+(E103-HLOOKUP(E103,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E103,'Variable priser'!$C$2:$H$4,3))/E103*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F103=0,\"Variabel pris\",IFERROR(((HLOOKUP(F103,'Variable priser'!$C$2:$H$4,2)+(F103-HLOOKUP(F103,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F103,'Variable priser'!$C$2:$H$4,3))/F103*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 98","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E104=0,\"Variabel pris\",IFERROR(((HLOOKUP(E104,'Variable priser'!$C$2:$H$4,2)+(E104-HLOOKUP(E104,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E104,'Variable priser'!$C$2:$H$4,3))/E104*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F104=0,\"Variabel pris\",IFERROR(((HLOOKUP(F104,'Variable priser'!$C$2:$H$4,2)+(F104-HLOOKUP(F104,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F104,'Variable priser'!$C$2:$H$4,3))/F104*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 99","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E105=0,\"Variabel pris\",IFERROR(((HLOOKUP(E105,'Variable priser'!$C$2:$H$4,2)+(E105-HLOOKUP(E105,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E105,'Variable priser'!$C$2:$H$4,3))/E105*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F105=0,\"Variabel pris\",IFERROR(((HLOOKUP(F105,'Variable priser'!$C$2:$H$4,2)+(F105-HLOOKUP(F105,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F105,'Variable priser'!$C$2:$H$4,3))/F105*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 100","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E106=0,\"Variabel pris\",IFERROR(((HLOOKUP(E106,'Variable priser'!$C$2:$H$4,2)+(E106-HLOOKUP(E106,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E106,'Variable priser'!$C$2:$H$4,3))/E106*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F106=0,\"Variabel pris\",IFERROR(((HLOOKUP(F106,'Variable priser'!$C$2:$H$4,2)+(F106-HLOOKUP(F106,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F106,'Variable priser'!$C$2:$H$4,3))/F106*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 101","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E107=0,\"Variabel pris\",IFERROR(((HLOOKUP(E107,'Variable priser'!$C$2:$H$4,2)+(E107-HLOOKUP(E107,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E107,'Variable priser'!$C$2:$H$4,3))/E107*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F107=0,\"Variabel pris\",IFERROR(((HLOOKUP(F107,'Variable priser'!$C$2:$H$4,2)+(F107-HLOOKUP(F107,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F107,'Variable priser'!$C$2:$H$4,3))/F107*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 102","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E108=0,\"Variabel pris\",IFERROR(((HLOOKUP(E108,'Variable priser'!$C$2:$H$4,2)+(E108-HLOOKUP(E108,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E108,'Variable priser'!$C$2:$H$4,3))/E108*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F108=0,\"Variabel pris\",IFERROR(((HLOOKUP(F108,'Variable priser'!$C$2:$H$4,2)+(F108-HLOOKUP(F108,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F108,'Variable priser'!$C$2:$H$4,3))/F108*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 103","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E109=0,\"Variabel pris\",IFERROR(((HLOOKUP(E109,'Variable priser'!$C$2:$H$4,2)+(E109-HLOOKUP(E109,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E109,'Variable priser'!$C$2:$H$4,3))/E109*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F109=0,\"Variabel pris\",IFERROR(((HLOOKUP(F109,'Variable priser'!$C$2:$H$4,2)+(F109-HLOOKUP(F109,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F109,'Variable priser'!$C$2:$H$4,3))/F109*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 104","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E110=0,\"Variabel pris\",IFERROR(((HLOOKUP(E110,'Variable priser'!$C$2:$H$4,2)+(E110-HLOOKUP(E110,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E110,'Variable priser'!$C$2:$H$4,3))/E110*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F110=0,\"Variabel pris\",IFERROR(((HLOOKUP(F110,'Variable priser'!$C$2:$H$4,2)+(F110-HLOOKUP(F110,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F110,'Variable priser'!$C$2:$H$4,3))/F110*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 105","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E111=0,\"Variabel pris\",IFERROR(((HLOOKUP(E111,'Variable priser'!$C$2:$H$4,2)+(E111-HLOOKUP(E111,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E111,'Variable priser'!$C$2:$H$4,3))/E111*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F111=0,\"Variabel pris\",IFERROR(((HLOOKUP(F111,'Variable priser'!$C$2:$H$4,2)+(F111-HLOOKUP(F111,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F111,'Variable priser'!$C$2:$H$4,3))/F111*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 106","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E112=0,\"Variabel pris\",IFERROR(((HLOOKUP(E112,'Variable priser'!$C$2:$H$4,2)+(E112-HLOOKUP(E112,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E112,'Variable priser'!$C$2:$H$4,3))/E112*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F112=0,\"Variabel pris\",IFERROR(((HLOOKUP(F112,'Variable priser'!$C$2:$H$4,2)+(F112-HLOOKUP(F112,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F112,'Variable priser'!$C$2:$H$4,3))/F112*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 107","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E113=0,\"Variabel pris\",IFERROR(((HLOOKUP(E113,'Variable priser'!$C$2:$H$4,2)+(E113-HLOOKUP(E113,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E113,'Variable priser'!$C$2:$H$4,3))/E113*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F113=0,\"Variabel pris\",IFERROR(((HLOOKUP(F113,'Variable priser'!$C$2:$H$4,2)+(F113-HLOOKUP(F113,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F113,'Variable priser'!$C$2:$H$4,3))/F113*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 108","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E114=0,\"Variabel pris\",IFERROR(((HLOOKUP(E114,'Variable priser'!$C$2:$H$4,2)+(E114-HLOOKUP(E114,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E114,'Variable priser'!$C$2:$H$4,3))/E114*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F114=0,\"Variabel pris\",IFERROR(((HLOOKUP(F114,'Variable priser'!$C$2:$H$4,2)+(F114-HLOOKUP(F114,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F114,'Variable priser'!$C$2:$H$4,3))/F114*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 109","m³/h ",15,17,17,17,0,0,null,{"$f":"IF(E115=0,\"Variabel pris\",IFERROR(((HLOOKUP(E115,'Variable priser'!$C$2:$H$4,2)+(E115-HLOOKUP(E115,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E115,'Variable priser'!$C$2:$H$4,3))/E115*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},{"$f":"IF(F115=0,\"Variabel pris\",IFERROR(((HLOOKUP(F115,'Variable priser'!$C$2:$H$4,2)+(F115-HLOOKUP(F115,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F115,'Variable priser'!$C$2:$H$4,3))/F115*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":3371.495858823529},3821.0286399999995,3821.0286399999995,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 110","m³/h ",15,0,0,50,0,"Ny data","ny indvidningsboring ",{"$f":"IF(E116=0,\"Variabel pris\",IFERROR(((HLOOKUP(E116,'Variable priser'!$C$2:$H$4,2)+(E116-HLOOKUP(E116,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E116,'Variable priser'!$C$2:$H$4,3))/E116*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F116=0,\"Variabel pris\",IFERROR(((HLOOKUP(F116,'Variable priser'!$C$2:$H$4,2)+(F116-HLOOKUP(F116,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F116,'Variable priser'!$C$2:$H$4,3))/F116*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1884.430588235294},"",6281.4352941176467,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 111","m³/h ",15,0,0,50,0,"Ny data","ny indvidningsboring ",{"$f":"IF(E117=0,\"Variabel pris\",IFERROR(((HLOOKUP(E117,'Variable priser'!$C$2:$H$4,2)+(E117-HLOOKUP(E117,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E117,'Variable priser'!$C$2:$H$4,3))/E117*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F117=0,\"Variabel pris\",IFERROR(((HLOOKUP(F117,'Variable priser'!$C$2:$H$4,2)+(F117-HLOOKUP(F117,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F117,'Variable priser'!$C$2:$H$4,3))/F117*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":1884.430588235294},{"$f":"IF(ISBLANK(E117),\"\",IF(E117=0,\"\",IF(ISNUMBER(E117),((J117*E117)/C117)*N117,\"\")))","v":""},{"$f":"IF(ISBLANK(F117),\"\",IF(F117=0,\"\",IF(ISNUMBER(F117),((K117*F117)/C117)*N117,\"\")))","v":6281.4352941176467},1,1]
["Hegn","stk.",{"$f":"Genanskaffelsespriser!E11","v":15},0,0,2,0,"Ny data",null,{"$f":"Genanskaffelsespriser!$D11","v":85428},{"$f":"J118","v":85428},0,11390.4,1,1]
["Elanlæg","boring",{"$f":"Genanskaffelsespriser!E12","v":20},106,105,112,-9.433962264150943E-3,6.6666666666666666E-2,null,{"$f":"Genanskaffelsespriser!$D12","v":108657},{"$f":"J119","v":108657},570449.25,608479.19999999995,1,1]
["SRO anlæg","boring",{"$f":"Genanskaffelsespriser!E13","v":10},109,109,112,0,2.7522935779816515E-2,null,{"$f":"Genanskaffelsespriser!$D13","v":29256},29256,318890.40000000002,327667.20000000001,1,1]
["Råvandsledninger - Land"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E15","v":75},3785.1099999999997,3785.2669999999998,3785.2669999999998,4.1478318992090797E-5,0,null,{"$f":"Genanskaffelsespriser!$D15","v":354},{"$f":"J122","v":354},17866.46024,17866.46024,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E16","v":75},22603.414099999998,23116.034110000001,23116.034110000001,2.2678875312026531E-2,0,null,{"$f":"Genanskaffelsespriser!$D16","v":1018},{"$f":"J123","v":1018},313761.63631973334,313761.63631973334,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E17","v":75},16076.610080000006,16076.679080000009,16076.679080000009,4.2919495876174903E-6,0,null,{"$f":"Genanskaffelsespriser!$D17","v":2335},2335,500520.60869066697,500520.60869066697,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E18","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D18","v":5029},5029,0,0,1,1]
["Råvandsledninger - By"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E20","v":75},3.464,4.0789999999999997,4.0789999999999997,0.17754041570438792,0,null,{"$f":"Genanskaffelsespriser!$D20","v":958},{"$f":"J127","v":958},52.102426666666666,52.102426666666666,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E21","v":75},978.23790000000008,978.22988999999995,978.22988999999995,-8.1881922588836894E-6,0,null,{"$f":"Genanskaffelsespriser!$D21","v":1684},{"$f":"J128","v":1684},21964.521796799996,21964.521796799996,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E22","v":75},64.623919999999998,64.626919999999998,64.626919999999998,4.6422439245408103E-5,0,null,{"$f":"Genanskaffelsespriser!$D22","v":3153},3153,2716.9157167999997,2716.9157167999997,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E23","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D23","v":5998},5998,0,0,1,1]
["Råvandsledninger - City"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E25","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D25","v":1495},{"$f":"J132","v":1495},0,0,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E26","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D26","v":2192},{"$f":"J133","v":2192},0,0,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E27","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D27","v":3773},3773,0,0,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E28","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D28","v":6732},6732,0,0,1,1]
["Vandværk 1"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,0,0,0,0,null,{"$f":"IF(E137=0,\"Variabel pris\",IFERROR((HLOOKUP(E137,'Variable priser'!$C$6:$H$16,2)+(E137-HLOOKUP(E137,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E137,'Variable priser'!$C$6:$H$16,3))/E137*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F137=0,\"Variabel pris\",IFERROR((HLOOKUP(F137,'Variable priser'!$C$6:$H$16,2)+(F137-HLOOKUP(F137,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F137,'Variable priser'!$C$6:$H$16,3))/F137*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E137),\"\",IF(E137=0,\"\",IF(ISNUMBER(E137),((J137*E137)/C137)*N137,\"\")))","v":""},{"$f":"IF(ISBLANK(F137),\"\",IF(F137=0,\"\",IF(ISNUMBER(F137),((K137*F137)/C137)*N137,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,0,0,0,0,null,{"$f":"IF(E138=0,\"Variabel pris\",IFERROR((HLOOKUP(E138,'Variable priser'!$C$6:$H$16,2)+(E138-HLOOKUP(E138,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E138,'Variable priser'!$C$6:$H$16,3))/E138*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F138=0,\"Variabel pris\",IFERROR((HLOOKUP(F138,'Variable priser'!$C$6:$H$16,2)+(F138-HLOOKUP(F138,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F138,'Variable priser'!$C$6:$H$16,3))/F138*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E138),\"\",IF(E138=0,\"\",IF(ISNUMBER(E138),((J138*E138)/C138)*N138,\"\")))","v":""},{"$f":"IF(ISBLANK(F138),\"\",IF(F138=0,\"\",IF(ISNUMBER(F138),((K138*F138)/C138)*N138,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},525,525,525,0,0,null,{"$f":"IF(E139=0,\"Variabel pris\",IFERROR((HLOOKUP(E139,'Variable priser'!$C$6:$H$16,4)+(E139-HLOOKUP(E139,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E139,'Variable priser'!$C$6:$H$16,5))/E139*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1974.5362},{"$f":"IF(F139=0,\"Variabel pris\",IFERROR((HLOOKUP(F139,'Variable priser'!$C$6:$H$16,4)+(F139-HLOOKUP(F139,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F139,'Variable priser'!$C$6:$H$16,5))/F139*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1974.5362},20732.630099999998,20732.630099999998,1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},525,525,525,0,0,null,{"$f":"IF(E140=0,\"Variabel pris\",IFERROR((HLOOKUP(E140,'Variable priser'!$C$6:$H$16,4)+(E140-HLOOKUP(E140,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E140,'Variable priser'!$C$6:$H$16,5))/E140*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1974.5362},{"$f":"IF(F140=0,\"Variabel pris\",IFERROR((HLOOKUP(F140,'Variable priser'!$C$6:$H$16,4)+(F140-HLOOKUP(F140,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F140,'Variable priser'!$C$6:$H$16,5))/F140*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1974.5362},41465.260199999997,41465.260199999997,1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},400,400,400,0,0,null,{"$f":"IF(E141=0,\"Variabel pris\",IFERROR((HLOOKUP(E141,'Variable priser'!$C$6:$H$16,6)+(E141-HLOOKUP(E141,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E141,'Variable priser'!$C$6:$H$16,7))/E141*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1775.0858579999997},{"$f":"IF(F141=0,\"Variabel pris\",IFERROR((HLOOKUP(F141,'Variable priser'!$C$6:$H$16,6)+(F141-HLOOKUP(F141,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F141,'Variable priser'!$C$6:$H$16,7))/F141*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1775.0858579999997},14200.686863999998,14200.686863999998,1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},400,400,400,0,0,null,{"$f":"IF(E142=0,\"Variabel pris\",IFERROR((HLOOKUP(E142,'Variable priser'!$C$6:$H$16,6)+(E142-HLOOKUP(E142,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E142,'Variable priser'!$C$6:$H$16,7))/E142*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":760.75108199999988},{"$f":"IF(F142=0,\"Variabel pris\",IFERROR((HLOOKUP(F142,'Variable priser'!$C$6:$H$16,6)+(F142-HLOOKUP(F142,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F142,'Variable priser'!$C$6:$H$16,7))/F142*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":760.75108199999988},12172.017311999998,12172.017311999998,1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,0,0,0,0,null,{"$f":"IF(E143=0,\"Variabel pris\",IFERROR((HLOOKUP(E143,'Variable priser'!$C$6:$H$18,12)+(E143-HLOOKUP(E143,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E143,'Variable priser'!$C$6:$H$18,13))/E143*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F143=0,\"Variabel pris\",IFERROR((HLOOKUP(F143,'Variable priser'!$C$6:$H$18,12)+(F143-HLOOKUP(F143,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F143,'Variable priser'!$C$6:$H$18,13))/F143*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,0,0,0,0,null,{"$f":"IF(E144=0,\"Variabel pris\",IFERROR((HLOOKUP(E144,'Variable priser'!$C$6:$H$18,12)+(E144-HLOOKUP(E144,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E144,'Variable priser'!$C$6:$H$18,13))/E144*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F144=0,\"Variabel pris\",IFERROR((HLOOKUP(F144,'Variable priser'!$C$6:$H$18,12)+(F144-HLOOKUP(F144,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F144,'Variable priser'!$C$6:$H$18,13))/F144*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,0,0,0,0,null,{"$f":"IF(E145=0,\"Variabel pris\",IFERROR((HLOOKUP(E145,'Variable priser'!$C$6:$H$16,8)+(E145-HLOOKUP(E145,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E145,'Variable priser'!$C$6:$H$16,9))/E145*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F145=0,\"Variabel pris\",IFERROR((HLOOKUP(F145,'Variable priser'!$C$6:$H$16,8)+(F145-HLOOKUP(F145,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F145,'Variable priser'!$C$6:$H$16,9))/F145*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},400,400,400,0,0,null,{"$f":"IF(E146=0,\"Variabel pris\",IFERROR((HLOOKUP(E146,'Variable priser'!$C$6:$H$16,10)+(E146-HLOOKUP(E146,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E146,'Variable priser'!$C$6:$H$16,11))/E146*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":563.51931999999988},{"$f":"IF(F146=0,\"Variabel pris\",IFERROR((HLOOKUP(F146,'Variable priser'!$C$6:$H$16,10)+(F146-HLOOKUP(F146,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F146,'Variable priser'!$C$6:$H$16,11))/F146*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":563.51931999999988},9016.3091199999981,9016.3091199999981,1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},400,400,400,0,0,null,{"$f":"IF(E147=0,\"Variabel pris\",IFERROR((HLOOKUP(E147,'Variable priser'!$C$20:$G$24,3)+(E147-HLOOKUP(E147,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E147,'Variable priser'!$C$20:$G$24,4))/E147*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2670.7802400000005},{"$f":"IF(F147=0,\"Variabel pris\",IFERROR((HLOOKUP(F147,'Variable priser'!$C$20:$G$24,3)+(F147-HLOOKUP(F147,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F147,'Variable priser'!$C$20:$G$24,4))/F147*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2670.7802400000005},42732.483840000008,42732.483840000008,1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},400,400,400,0,0,null,{"$f":"IF(E148=0,\"Variabel pris\",IFERROR((HLOOKUP(E148,'Variable priser'!$C$20:$G$25,5)+(E148-HLOOKUP(E148,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E148,'Variable priser'!$C$20:$G$25,6))/E148*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":445.13004000000001},{"$f":"IF(F148=0,\"Variabel pris\",IFERROR((HLOOKUP(F148,'Variable priser'!$C$20:$G$25,5)+(F148-HLOOKUP(F148,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F148,'Variable priser'!$C$20:$G$25,6))/F148*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":445.13004000000001},7122.0806400000001,7122.0806400000001,1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,0,0,0,0,null,{"$f":"IF(E149=0,\"Variabel pris\",IFERROR((HLOOKUP(E149,'Variable priser'!$C$28:$G$38,9)+(E149-HLOOKUP(E149,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E149,'Variable priser'!$C$28:$G$38,10))/E149*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F149=0,\"Variabel pris\",IFERROR((HLOOKUP(F149,'Variable priser'!$C$28:$G$38,9)+(F149-HLOOKUP(F149,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F149,'Variable priser'!$C$28:$G$38,10))/F149*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,null,null,0,"",null,{"$f":"IF(E150=0,\"Variabel pris\",IFERROR((HLOOKUP(E150,'Variable priser'!$C$28:$G$38,9)+(E150-HLOOKUP(E150,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E150,'Variable priser'!$C$28:$G$38,10))/E150*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F150=0,\"Variabel pris\",IFERROR((HLOOKUP(F150,'Variable priser'!$C$28:$G$38,9)+(F150-HLOOKUP(F150,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F150,'Variable priser'!$C$28:$G$38,10))/F150*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},800,800,800,0,0,null,{"$f":"IF(E151=0,\"Variabel pris\",IFERROR((HLOOKUP(E151,'Variable priser'!$C$28:$G$38,6)+(E151-HLOOKUP(E151,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E151,'Variable priser'!$C$28:$G$38,7))/E151*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6329.3015519999999},{"$f":"IF(F151=0,\"Variabel pris\",IFERROR((HLOOKUP(F151,'Variable priser'!$C$28:$G$38,6)+(F151-HLOOKUP(F151,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F151,'Variable priser'!$C$28:$G$38,7))/F151*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6329.3015519999999},101268.82483200001,101268.82483200001,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},800,800,800,0,0,null,{"$f":"IF(E152=0,\"Variabel pris\",IFERROR((HLOOKUP(E152,'Variable priser'!$C$28:$G$38,6)+(E152-HLOOKUP(E152,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E152,'Variable priser'!$C$28:$G$38,7))/E152*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9493.9523279999994},{"$f":"IF(F152=0,\"Variabel pris\",IFERROR((HLOOKUP(F152,'Variable priser'!$C$28:$G$38,6)+(F152-HLOOKUP(F152,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F152,'Variable priser'!$C$28:$G$38,7))/F152*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9493.9523279999994},303806.47449599998,303806.47449599998,1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},null,0,0,0,0,null,{"$f":"IF(E153=0,\"Variabel pris\",IFERROR((HLOOKUP(E153,'Variable priser'!$C$40:$H$42,2)+(E153-HLOOKUP(E153,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E153,'Variable priser'!$C$40:$H$42,3))/E153*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F153=0,\"Variabel pris\",IFERROR((HLOOKUP(F153,'Variable priser'!$C$40:$H$42,2)+(F153-HLOOKUP(F153,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F153,'Variable priser'!$C$40:$H$42,3))/F153*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},null,0,0,0,0,null,{"$f":"IF(E154=0,\"Variabel pris\",IFERROR((HLOOKUP(E154,'Variable priser'!$C$44:$H$46,2)+(E154-HLOOKUP(E154,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E154,'Variable priser'!$C$44:$H$46,3))/E154*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F154=0,\"Variabel pris\",IFERROR((HLOOKUP(F154,'Variable priser'!$C$44:$H$46,2)+(F154-HLOOKUP(F154,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F154,'Variable priser'!$C$44:$H$46,3))/F154*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},3000,3000,3000,{"$f":"IF($D155=\"\",IF($E155>0,\"Ny data\",IF($E155=\"\",\"\",0)),IF($D155=0,IF($E155=0,0,\"Ny data\"),($E155-$D155)/$D155))","v":0},0,null,{"$f":"IF(E155=0,\"Variabel pris\",IFERROR((HLOOKUP(E155,'Variable priser'!$C$48:$H$50,2)+(E155-HLOOKUP(E155,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E155,'Variable priser'!$C$48:$H$50,3))/E155*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2500},{"$f":"IF(F155=0,\"Variabel pris\",IFERROR((HLOOKUP(F155,'Variable priser'!$C$48:$H$50,2)+(F155-HLOOKUP(F155,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F155,'Variable priser'!$C$48:$H$50,3))/F155*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2500},150000,150000,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},5000,5000,5000,0,0,null,{"$f":"IF(E156=0,\"Variabel pris\",IFERROR((HLOOKUP(E156,'Variable priser'!$C$52:$H$54,2)+(E156-HLOOKUP(E156,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E156,'Variable priser'!$C$52:$H$54,3))/E156*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1961.9395392000001},{"$f":"IF(F156=0,\"Variabel pris\",IFERROR((HLOOKUP(F156,'Variable priser'!$C$52:$H$54,2)+(F156-HLOOKUP(F156,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F156,'Variable priser'!$C$52:$H$54,3))/F156*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1961.9395392000001},196193.95392,196193.95392,1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},678,678,678,0,0,null,{"$f":"IF(E157=0,\"Variabel pris\",IFERROR((HLOOKUP(E157,'Variable priser'!$C$71:$H$73,2)+(E157-HLOOKUP(E157,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E157,'Variable priser'!$C$71:$H$73,3))/E157*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":931.27045231071781},{"$f":"IF(F157=0,\"Variabel pris\",IFERROR((HLOOKUP(F157,'Variable priser'!$C$71:$H$73,2)+(F157-HLOOKUP(F157,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F157,'Variable priser'!$C$71:$H$73,3))/F157*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":931.27045231071781},25256.054666666667,25256.054666666667,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},130,130,130,0,0,null,{"$f":"IF(E158=0,\"Variabel pris\",IFERROR((HLOOKUP(E158,'Variable priser'!$C$76:$J$78,2)+(E158-HLOOKUP(E158,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E158,'Variable priser'!$C$76:$J$78,3))/E158*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2274.0913846153899},{"$f":"IF(F158=0,\"Variabel pris\",IFERROR((HLOOKUP(F158,'Variable priser'!$C$76:$J$78,2)+(F158-HLOOKUP(F158,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F158,'Variable priser'!$C$76:$J$78,3))/F158*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2274.0913846153899},11825.275200000027,11825.275200000027,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},null,0,0,0,0,null,{"$f":"IF(E159=0,\"Variabel pris\",IFERROR((HLOOKUP(E159,'Variable priser'!$C$81:$J$83,2)+(E159-HLOOKUP(E159,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E159,'Variable priser'!$C$81:$J$83,3))/E159*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F159=0,\"Variabel pris\",IFERROR((HLOOKUP(F159,'Variable priser'!$C$81:$J$83,2)+(F159-HLOOKUP(F159,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F159,'Variable priser'!$C$81:$J$83,3))/F159*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},900,900,900,0,0,null,{"$f":"IF(E160=0,\"Variabel pris\",IFERROR((HLOOKUP(E160,'Variable priser'!$C$59:$H$61,2)+(E160-HLOOKUP(E160,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E160,'Variable priser'!$C$59:$H$61,3))/E160*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3340.2498389333332},{"$f":"IF(F160=0,\"Variabel pris\",IFERROR((HLOOKUP(F160,'Variable priser'!$C$59:$H$61,2)+(F160-HLOOKUP(F160,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F160,'Variable priser'!$C$59:$H$61,3))/F160*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3340.2498389333332},60124.497100799999,60124.497100799999,1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},450,450,450,0,0,null,{"$f":"IF(E161=0,\"Variabel pris\",IFERROR((HLOOKUP(E161,'Variable priser'!$C$59:$H$64,5)+(E161-HLOOKUP(E161,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E161,'Variable priser'!$C$59:$H$64,6))/E161*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1789.1669333333336},{"$f":"IF(F161=0,\"Variabel pris\",IFERROR((HLOOKUP(F161,'Variable priser'!$C$59:$H$64,5)+(F161-HLOOKUP(F161,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F161,'Variable priser'!$C$59:$H$64,6))/F161*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1789.1669333333336},16102.502400000003,16102.502400000003,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},null,0,0,0,0,null,{"$f":"IF(E162=0,\"Variabel pris\",IFERROR((HLOOKUP(E162,'Variable priser'!$C$59:$H$67,8)+(E162-HLOOKUP(E162,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E162,'Variable priser'!$C$59:$H$67,9))/E162*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F162=0,\"Variabel pris\",IFERROR((HLOOKUP(F162,'Variable priser'!$C$59:$H$67,8)+(F162-HLOOKUP(F162,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F162,'Variable priser'!$C$59:$H$67,9))/F162*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},500,500,500,0,0,null,{"$f":"IF(E163=0,\"Variabel pris\",IFERROR((HLOOKUP(E163,'Variable priser'!$C$108:$E$110,2)+(E163-HLOOKUP(E163,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E163,'Variable priser'!$C$108:$E$110,3))/E163*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":11395.577699999998},{"$f":"IF(F163=0,\"Variabel pris\",IFERROR((HLOOKUP(F163,'Variable priser'!$C$108:$E$110,2)+(F163-HLOOKUP(F163,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F163,'Variable priser'!$C$108:$E$110,3))/F163*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":11395.577699999998},227911.55399999995,227911.55399999995,1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},500,500,500,0,0,null,{"$f":"IF(E164=0,\"Variabel pris\",IFERROR((HLOOKUP(E164,'Variable priser'!$C$108:$E$110,2)+(E164-HLOOKUP(E164,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E164,'Variable priser'!$C$108:$E$110,3))/E164*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2010.9842999999996},{"$f":"IF(F164=0,\"Variabel pris\",IFERROR((HLOOKUP(F164,'Variable priser'!$C$108:$E$110,2)+(F164-HLOOKUP(F164,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F164,'Variable priser'!$C$108:$E$110,3))/F164*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2010.9842999999996},100549.21499999998,100549.21499999998,1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},160,160,160,0,0,null,{"$f":"IF(E165=0,\"Variabel pris\",IFERROR((HLOOKUP(E165,'Variable priser'!$C$86:$H$88,2)+(E165-HLOOKUP(E165,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E165,'Variable priser'!$C$86:$H$88,3))/E165*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4841.4108749999996},{"$f":"IF(F165=0,\"Variabel pris\",IFERROR((HLOOKUP(F165,'Variable priser'!$C$86:$H$88,2)+(F165-HLOOKUP(F165,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F165,'Variable priser'!$C$86:$H$88,3))/F165*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4841.4108749999996},30985.029599999998,30985.029599999998,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},800,800,800,0,0,null,{"$f":"IF(E166=0,\"Variabel pris\",IFERROR((HLOOKUP(E166,'Variable priser'!$C$91:$J$95,4)+(E166-HLOOKUP(E166,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E166,'Variable priser'!$C$91:$J$95,5))/E166*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1767.9309375},{"$f":"IF(F166=0,\"Variabel pris\",IFERROR((HLOOKUP(F166,'Variable priser'!$C$91:$J$95,4)+(F166-HLOOKUP(F166,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F166,'Variable priser'!$C$91:$J$95,5))/F166*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1767.9309375},56573.79,56573.79,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},800,800,800,0,0,null,{"$f":"IF(E167=0,\"Variabel pris\",IFERROR((HLOOKUP(E167,'Variable priser'!$C$91:$J$98,7)+(E167-HLOOKUP(E167,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E167,'Variable priser'!$C$91:$J$98,8))/E167*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":669.23100000000011},{"$f":"IF(F167=0,\"Variabel pris\",IFERROR((HLOOKUP(F167,'Variable priser'!$C$91:$J$98,7)+(F167-HLOOKUP(F167,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F167,'Variable priser'!$C$91:$J$98,8))/F167*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":669.23100000000011},53538.48,53538.48,1,1]
["Vandværk 2"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},0,0,0,0,{"$f":"IF($E169=\"\",IF($F169>0,\"Ny data\",IF($F169=\"\",\"\",0)),IF($E169=0,IF($F169=0,0,\"Ny data\"),($F169-$E169)/$E169))","v":0},null,{"$f":"IF(E169=0,\"Variabel pris\",IFERROR((HLOOKUP(E169,'Variable priser'!$C$6:$H$16,2)+(E169-HLOOKUP(E169,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E169,'Variable priser'!$C$6:$H$16,3))/E169*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F169=0,\"Variabel pris\",IFERROR((HLOOKUP(F169,'Variable priser'!$C$6:$H$16,2)+(F169-HLOOKUP(F169,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F169,'Variable priser'!$C$6:$H$16,3))/F169*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E169),\"\",IF(E169=0,\"\",IF(ISNUMBER(E169),((J169*E169)/C169)*N169,\"\")))","v":""},{"$f":"IF(ISBLANK(F169),\"\",IF(F169=0,\"\",IF(ISNUMBER(F169),((K169*F169)/C169)*N169,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},0,0,0,0,0,null,{"$f":"IF(E170=0,\"Variabel pris\",IFERROR((HLOOKUP(E170,'Variable priser'!$C$6:$H$16,2)+(E170-HLOOKUP(E170,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E170,'Variable priser'!$C$6:$H$16,3))/E170*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F170=0,\"Variabel pris\",IFERROR((HLOOKUP(F170,'Variable priser'!$C$6:$H$16,2)+(F170-HLOOKUP(F170,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F170,'Variable priser'!$C$6:$H$16,3))/F170*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E170),\"\",IF(E170=0,\"\",IF(ISNUMBER(E170),((J170*E170)/C170)*N170,\"\")))","v":""},{"$f":"IF(ISBLANK(F170),\"\",IF(F170=0,\"\",IF(ISNUMBER(F170),((K170*F170)/C170)*N170,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,0,0,0,0,null,{"$f":"IF(E171=0,\"Variabel pris\",IFERROR((HLOOKUP(E171,'Variable priser'!$C$6:$H$16,4)+(E171-HLOOKUP(E171,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E171,'Variable priser'!$C$6:$H$16,5))/E171*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F171=0,\"Variabel pris\",IFERROR((HLOOKUP(F171,'Variable priser'!$C$6:$H$16,4)+(F171-HLOOKUP(F171,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F171,'Variable priser'!$C$6:$H$16,5))/F171*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,0,0,0,0,null,{"$f":"IF(E172=0,\"Variabel pris\",IFERROR((HLOOKUP(E172,'Variable priser'!$C$6:$H$16,4)+(E172-HLOOKUP(E172,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E172,'Variable priser'!$C$6:$H$16,5))/E172*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F172=0,\"Variabel pris\",IFERROR((HLOOKUP(F172,'Variable priser'!$C$6:$H$16,4)+(F172-HLOOKUP(F172,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F172,'Variable priser'!$C$6:$H$16,5))/F172*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,0,0,0,0,null,{"$f":"IF(E173=0,\"Variabel pris\",IFERROR((HLOOKUP(E173,'Variable priser'!$C$6:$H$16,6)+(E173-HLOOKUP(E173,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E173,'Variable priser'!$C$6:$H$16,7))/E173*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F173=0,\"Variabel pris\",IFERROR((HLOOKUP(F173,'Variable priser'!$C$6:$H$16,6)+(F173-HLOOKUP(F173,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F173,'Variable priser'!$C$6:$H$16,7))/F173*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,0,0,0,0,null,{"$f":"IF(E174=0,\"Variabel pris\",IFERROR((HLOOKUP(E174,'Variable priser'!$C$6:$H$16,6)+(E174-HLOOKUP(E174,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E174,'Variable priser'!$C$6:$H$16,7))/E174*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F174=0,\"Variabel pris\",IFERROR((HLOOKUP(F174,'Variable priser'!$C$6:$H$16,6)+(F174-HLOOKUP(F174,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F174,'Variable priser'!$C$6:$H$16,7))/F174*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,0,0,0,0,null,{"$f":"IF(E175=0,\"Variabel pris\",IFERROR((HLOOKUP(E175,'Variable priser'!$C$6:$H$18,12)+(E175-HLOOKUP(E175,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E175,'Variable priser'!$C$6:$H$18,13))/E175*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F175=0,\"Variabel pris\",IFERROR((HLOOKUP(F175,'Variable priser'!$C$6:$H$18,12)+(F175-HLOOKUP(F175,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F175,'Variable priser'!$C$6:$H$18,13))/F175*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,0,0,0,0,null,{"$f":"IF(E176=0,\"Variabel pris\",IFERROR((HLOOKUP(E176,'Variable priser'!$C$6:$H$18,12)+(E176-HLOOKUP(E176,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E176,'Variable priser'!$C$6:$H$18,13))/E176*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F176=0,\"Variabel pris\",IFERROR((HLOOKUP(F176,'Variable priser'!$C$6:$H$18,12)+(F176-HLOOKUP(F176,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F176,'Variable priser'!$C$6:$H$18,13))/F176*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,0,0,0,0,null,{"$f":"IF(E177=0,\"Variabel pris\",IFERROR((HLOOKUP(E177,'Variable priser'!$C$6:$H$16,8)+(E177-HLOOKUP(E177,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E177,'Variable priser'!$C$6:$H$16,9))/E177*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F177=0,\"Variabel pris\",IFERROR((HLOOKUP(F177,'Variable priser'!$C$6:$H$16,8)+(F177-HLOOKUP(F177,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F177,'Variable priser'!$C$6:$H$16,9))/F177*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,0,0,0,0,null,{"$f":"IF(E178=0,\"Variabel pris\",IFERROR((HLOOKUP(E178,'Variable priser'!$C$6:$H$16,10)+(E178-HLOOKUP(E178,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E178,'Variable priser'!$C$6:$H$16,11))/E178*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F178=0,\"Variabel pris\",IFERROR((HLOOKUP(F178,'Variable priser'!$C$6:$H$16,10)+(F178-HLOOKUP(F178,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F178,'Variable priser'!$C$6:$H$16,11))/F178*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,0,0,0,0,null,{"$f":"IF(E179=0,\"Variabel pris\",IFERROR((HLOOKUP(E179,'Variable priser'!$C$20:$G$24,3)+(E179-HLOOKUP(E179,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E179,'Variable priser'!$C$20:$G$24,4))/E179*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F179=0,\"Variabel pris\",IFERROR((HLOOKUP(F179,'Variable priser'!$C$20:$G$24,3)+(F179-HLOOKUP(F179,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F179,'Variable priser'!$C$20:$G$24,4))/F179*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,0,0,0,0,null,{"$f":"IF(E180=0,\"Variabel pris\",IFERROR((HLOOKUP(E180,'Variable priser'!$C$20:$G$25,5)+(E180-HLOOKUP(E180,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E180,'Variable priser'!$C$20:$G$25,6))/E180*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F180=0,\"Variabel pris\",IFERROR((HLOOKUP(F180,'Variable priser'!$C$20:$G$25,5)+(F180-HLOOKUP(F180,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F180,'Variable priser'!$C$20:$G$25,6))/F180*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,0,0,0,0,null,{"$f":"IF(E181=0,\"Variabel pris\",IFERROR((HLOOKUP(E181,'Variable priser'!$C$28:$G$38,9)+(E181-HLOOKUP(E181,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E181,'Variable priser'!$C$28:$G$38,10))/E181*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F181=0,\"Variabel pris\",IFERROR((HLOOKUP(F181,'Variable priser'!$C$28:$G$38,9)+(F181-HLOOKUP(F181,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F181,'Variable priser'!$C$28:$G$38,10))/F181*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,0,0,0,0,null,{"$f":"IF(E182=0,\"Variabel pris\",IFERROR((HLOOKUP(E182,'Variable priser'!$C$28:$G$38,9)+(E182-HLOOKUP(E182,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E182,'Variable priser'!$C$28:$G$38,10))/E182*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F182=0,\"Variabel pris\",IFERROR((HLOOKUP(F182,'Variable priser'!$C$28:$G$38,9)+(F182-HLOOKUP(F182,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F182,'Variable priser'!$C$28:$G$38,10))/F182*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,0,0,0,0,null,{"$f":"IF(E183=0,\"Variabel pris\",IFERROR((HLOOKUP(E183,'Variable priser'!$C$28:$G$38,6)+(E183-HLOOKUP(E183,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E183,'Variable priser'!$C$28:$G$38,7))/E183*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F183=0,\"Variabel pris\",IFERROR((HLOOKUP(F183,'Variable priser'!$C$28:$G$38,6)+(F183-HLOOKUP(F183,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F183,'Variable priser'!$C$28:$G$38,7))/F183*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,0,0,0,0,null,{"$f":"IF(E184=0,\"Variabel pris\",IFERROR((HLOOKUP(E184,'Variable priser'!$C$28:$G$38,6)+(E184-HLOOKUP(E184,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E184,'Variable priser'!$C$28:$G$38,7))/E184*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F184=0,\"Variabel pris\",IFERROR((HLOOKUP(F184,'Variable priser'!$C$28:$G$38,6)+(F184-HLOOKUP(F184,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F184,'Variable priser'!$C$28:$G$38,7))/F184*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,0,0,0,0,null,{"$f":"IF(E185=0,\"Variabel pris\",IFERROR((HLOOKUP(E185,'Variable priser'!$C$40:$H$42,2)+(E185-HLOOKUP(E185,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E185,'Variable priser'!$C$40:$H$42,3))/E185*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F185=0,\"Variabel pris\",IFERROR((HLOOKUP(F185,'Variable priser'!$C$40:$H$42,2)+(F185-HLOOKUP(F185,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F185,'Variable priser'!$C$40:$H$42,3))/F185*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,0,0,0,0,null,{"$f":"IF(E186=0,\"Variabel pris\",IFERROR((HLOOKUP(E186,'Variable priser'!$C$44:$H$46,2)+(E186-HLOOKUP(E186,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E186,'Variable priser'!$C$44:$H$46,3))/E186*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F186=0,\"Variabel pris\",IFERROR((HLOOKUP(F186,'Variable priser'!$C$44:$H$46,2)+(F186-HLOOKUP(F186,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F186,'Variable priser'!$C$44:$H$46,3))/F186*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},0,0,0,0,0,null,{"$f":"IF(E187=0,\"Variabel pris\",IFERROR((HLOOKUP(E187,'Variable priser'!$C$48:$H$50,2)+(E187-HLOOKUP(E187,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E187,'Variable priser'!$C$48:$H$50,3))/E187*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F187=0,\"Variabel pris\",IFERROR((HLOOKUP(F187,'Variable priser'!$C$48:$H$50,2)+(F187-HLOOKUP(F187,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F187,'Variable priser'!$C$48:$H$50,3))/F187*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,0,0,0,0,null,{"$f":"IF(E188=0,\"Variabel pris\",IFERROR((HLOOKUP(E188,'Variable priser'!$C$52:$H$54,2)+(E188-HLOOKUP(E188,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E188,'Variable priser'!$C$52:$H$54,3))/E188*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F188=0,\"Variabel pris\",IFERROR((HLOOKUP(F188,'Variable priser'!$C$52:$H$54,2)+(F188-HLOOKUP(F188,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F188,'Variable priser'!$C$52:$H$54,3))/F188*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},0,0,0,0,0,null,{"$f":"IF(E189=0,\"Variabel pris\",IFERROR((HLOOKUP(E189,'Variable priser'!$C$71:$H$73,2)+(E189-HLOOKUP(E189,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E189,'Variable priser'!$C$71:$H$73,3))/E189*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F189=0,\"Variabel pris\",IFERROR((HLOOKUP(F189,'Variable priser'!$C$71:$H$73,2)+(F189-HLOOKUP(F189,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F189,'Variable priser'!$C$71:$H$73,3))/F189*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,0,0,0,0,null,{"$f":"IF(E190=0,\"Variabel pris\",IFERROR((HLOOKUP(E190,'Variable priser'!$C$76:$J$78,2)+(E190-HLOOKUP(E190,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E190,'Variable priser'!$C$76:$J$78,3))/E190*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F190=0,\"Variabel pris\",IFERROR((HLOOKUP(F190,'Variable priser'!$C$76:$J$78,2)+(F190-HLOOKUP(F190,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F190,'Variable priser'!$C$76:$J$78,3))/F190*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,0,0,0,0,null,{"$f":"IF(E191=0,\"Variabel pris\",IFERROR((HLOOKUP(E191,'Variable priser'!$C$81:$J$83,2)+(E191-HLOOKUP(E191,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E191,'Variable priser'!$C$81:$J$83,3))/E191*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F191=0,\"Variabel pris\",IFERROR((HLOOKUP(F191,'Variable priser'!$C$81:$J$83,2)+(F191-HLOOKUP(F191,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F191,'Variable priser'!$C$81:$J$83,3))/F191*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,0,0,0,0,null,{"$f":"IF(E192=0,\"Variabel pris\",IFERROR((HLOOKUP(E192,'Variable priser'!$C$59:$H$61,2)+(E192-HLOOKUP(E192,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E192,'Variable priser'!$C$59:$H$61,3))/E192*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F192=0,\"Variabel pris\",IFERROR((HLOOKUP(F192,'Variable priser'!$C$59:$H$61,2)+(F192-HLOOKUP(F192,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F192,'Variable priser'!$C$59:$H$61,3))/F192*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,0,0,0,0,null,{"$f":"IF(E193=0,\"Variabel pris\",IFERROR((HLOOKUP(E193,'Variable priser'!$C$59:$H$64,5)+(E193-HLOOKUP(E193,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E193,'Variable priser'!$C$59:$H$64,6))/E193*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F193=0,\"Variabel pris\",IFERROR((HLOOKUP(F193,'Variable priser'!$C$59:$H$64,5)+(F193-HLOOKUP(F193,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F193,'Variable priser'!$C$59:$H$64,6))/F193*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,0,0,0,0,null,{"$f":"IF(E194=0,\"Variabel pris\",IFERROR((HLOOKUP(E194,'Variable priser'!$C$59:$H$67,8)+(E194-HLOOKUP(E194,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E194,'Variable priser'!$C$59:$H$67,9))/E194*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F194=0,\"Variabel pris\",IFERROR((HLOOKUP(F194,'Variable priser'!$C$59:$H$67,8)+(F194-HLOOKUP(F194,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F194,'Variable priser'!$C$59:$H$67,9))/F194*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,0,0,0,0,null,{"$f":"IF(E195=0,\"Variabel pris\",IFERROR((HLOOKUP(E195,'Variable priser'!$C$108:$E$110,2)+(E195-HLOOKUP(E195,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E195,'Variable priser'!$C$108:$E$110,3))/E195*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F195=0,\"Variabel pris\",IFERROR((HLOOKUP(F195,'Variable priser'!$C$108:$E$110,2)+(F195-HLOOKUP(F195,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F195,'Variable priser'!$C$108:$E$110,3))/F195*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,0,0,0,0,null,{"$f":"IF(E196=0,\"Variabel pris\",IFERROR((HLOOKUP(E196,'Variable priser'!$C$108:$E$110,2)+(E196-HLOOKUP(E196,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E196,'Variable priser'!$C$108:$E$110,3))/E196*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F196=0,\"Variabel pris\",IFERROR((HLOOKUP(F196,'Variable priser'!$C$108:$E$110,2)+(F196-HLOOKUP(F196,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F196,'Variable priser'!$C$108:$E$110,3))/F196*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,0,0,0,0,null,{"$f":"IF(E197=0,\"Variabel pris\",IFERROR((HLOOKUP(E197,'Variable priser'!$C$86:$H$88,2)+(E197-HLOOKUP(E197,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E197,'Variable priser'!$C$86:$H$88,3))/E197*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F197=0,\"Variabel pris\",IFERROR((HLOOKUP(F197,'Variable priser'!$C$86:$H$88,2)+(F197-HLOOKUP(F197,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F197,'Variable priser'!$C$86:$H$88,3))/F197*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},0,0,0,0,0,null,{"$f":"IF(E198=0,\"Variabel pris\",IFERROR((HLOOKUP(E198,'Variable priser'!$C$91:$J$95,4)+(E198-HLOOKUP(E198,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E198,'Variable priser'!$C$91:$J$95,5))/E198*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F198=0,\"Variabel pris\",IFERROR((HLOOKUP(F198,'Variable priser'!$C$91:$J$95,4)+(F198-HLOOKUP(F198,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F198,'Variable priser'!$C$91:$J$95,5))/F198*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},0,0,0,0,0,null,{"$f":"IF(E199=0,\"Variabel pris\",IFERROR((HLOOKUP(E199,'Variable priser'!$C$91:$J$98,7)+(E199-HLOOKUP(E199,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E199,'Variable priser'!$C$91:$J$98,8))/E199*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F199=0,\"Variabel pris\",IFERROR((HLOOKUP(F199,'Variable priser'!$C$91:$J$98,7)+(F199-HLOOKUP(F199,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F199,'Variable priser'!$C$91:$J$98,8))/F199*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 3"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},null,0,0,0,0,null,{"$f":"IF(E201=0,\"Variabel pris\",IFERROR((HLOOKUP(E201,'Variable priser'!$C$6:$H$16,2)+(E201-HLOOKUP(E201,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E201,'Variable priser'!$C$6:$H$16,3))/E201*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F201=0,\"Variabel pris\",IFERROR((HLOOKUP(F201,'Variable priser'!$C$6:$H$16,2)+(F201-HLOOKUP(F201,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F201,'Variable priser'!$C$6:$H$16,3))/F201*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E201),\"\",IF(E201=0,\"\",IF(ISNUMBER(E201),((J201*E201)/C201)*N201,\"\")))","v":""},{"$f":"IF(ISBLANK(F201),\"\",IF(F201=0,\"\",IF(ISNUMBER(F201),((K201*F201)/C201)*N201,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},null,0,0,0,0,null,{"$f":"IF(E202=0,\"Variabel pris\",IFERROR((HLOOKUP(E202,'Variable priser'!$C$6:$H$16,2)+(E202-HLOOKUP(E202,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E202,'Variable priser'!$C$6:$H$16,3))/E202*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F202=0,\"Variabel pris\",IFERROR((HLOOKUP(F202,'Variable priser'!$C$6:$H$16,2)+(F202-HLOOKUP(F202,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F202,'Variable priser'!$C$6:$H$16,3))/F202*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E202),\"\",IF(E202=0,\"\",IF(ISNUMBER(E202),((J202*E202)/C202)*N202,\"\")))","v":""},{"$f":"IF(ISBLANK(F202),\"\",IF(F202=0,\"\",IF(ISNUMBER(F202),((K202*F202)/C202)*N202,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},850,850,850,0,0,null,{"$f":"IF(E203=0,\"Variabel pris\",IFERROR((HLOOKUP(E203,'Variable priser'!$C$6:$H$16,4)+(E203-HLOOKUP(E203,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E203,'Variable priser'!$C$6:$H$16,5))/E203*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1804.8800823529411},{"$f":"IF(F203=0,\"Variabel pris\",IFERROR((HLOOKUP(F203,'Variable priser'!$C$6:$H$16,4)+(F203-HLOOKUP(F203,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F203,'Variable priser'!$C$6:$H$16,5))/F203*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1804.8800823529411},30682.9614,30682.9614,1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},850,850,850,0,0,null,{"$f":"IF(E204=0,\"Variabel pris\",IFERROR((HLOOKUP(E204,'Variable priser'!$C$6:$H$16,4)+(E204-HLOOKUP(E204,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E204,'Variable priser'!$C$6:$H$16,5))/E204*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1804.8800823529411},{"$f":"IF(F204=0,\"Variabel pris\",IFERROR((HLOOKUP(F204,'Variable priser'!$C$6:$H$16,4)+(F204-HLOOKUP(F204,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F204,'Variable priser'!$C$6:$H$16,5))/F204*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1804.8800823529411},61365.9228,61365.9228,1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},null,0,0,0,0,null,{"$f":"IF(E205=0,\"Variabel pris\",IFERROR((HLOOKUP(E205,'Variable priser'!$C$6:$H$16,6)+(E205-HLOOKUP(E205,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E205,'Variable priser'!$C$6:$H$16,7))/E205*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F205=0,\"Variabel pris\",IFERROR((HLOOKUP(F205,'Variable priser'!$C$6:$H$16,6)+(F205-HLOOKUP(F205,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F205,'Variable priser'!$C$6:$H$16,7))/F205*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},null,0,0,0,0,null,{"$f":"IF(E206=0,\"Variabel pris\",IFERROR((HLOOKUP(E206,'Variable priser'!$C$6:$H$16,6)+(E206-HLOOKUP(E206,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E206,'Variable priser'!$C$6:$H$16,7))/E206*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F206=0,\"Variabel pris\",IFERROR((HLOOKUP(F206,'Variable priser'!$C$6:$H$16,6)+(F206-HLOOKUP(F206,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F206,'Variable priser'!$C$6:$H$16,7))/F206*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},null,0,0,0,0,null,{"$f":"IF(E207=0,\"Variabel pris\",IFERROR((HLOOKUP(E207,'Variable priser'!$C$6:$H$18,12)+(E207-HLOOKUP(E207,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E207,'Variable priser'!$C$6:$H$18,13))/E207*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F207=0,\"Variabel pris\",IFERROR((HLOOKUP(F207,'Variable priser'!$C$6:$H$18,12)+(F207-HLOOKUP(F207,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F207,'Variable priser'!$C$6:$H$18,13))/F207*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},null,0,0,0,0,null,{"$f":"IF(E208=0,\"Variabel pris\",IFERROR((HLOOKUP(E208,'Variable priser'!$C$6:$H$18,12)+(E208-HLOOKUP(E208,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E208,'Variable priser'!$C$6:$H$18,13))/E208*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F208=0,\"Variabel pris\",IFERROR((HLOOKUP(F208,'Variable priser'!$C$6:$H$18,12)+(F208-HLOOKUP(F208,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F208,'Variable priser'!$C$6:$H$18,13))/F208*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,0,0,0,0,null,{"$f":"IF(E209=0,\"Variabel pris\",IFERROR((HLOOKUP(E209,'Variable priser'!$C$6:$H$16,8)+(E209-HLOOKUP(E209,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E209,'Variable priser'!$C$6:$H$16,9))/E209*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F209=0,\"Variabel pris\",IFERROR((HLOOKUP(F209,'Variable priser'!$C$6:$H$16,8)+(F209-HLOOKUP(F209,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F209,'Variable priser'!$C$6:$H$16,9))/F209*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},null,0,0,0,0,null,{"$f":"IF(E210=0,\"Variabel pris\",IFERROR((HLOOKUP(E210,'Variable priser'!$C$6:$H$16,10)+(E210-HLOOKUP(E210,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E210,'Variable priser'!$C$6:$H$16,11))/E210*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F210=0,\"Variabel pris\",IFERROR((HLOOKUP(F210,'Variable priser'!$C$6:$H$16,10)+(F210-HLOOKUP(F210,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F210,'Variable priser'!$C$6:$H$16,11))/F210*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},null,0,0,0,0,null,{"$f":"IF(E211=0,\"Variabel pris\",IFERROR((HLOOKUP(E211,'Variable priser'!$C$20:$G$24,3)+(E211-HLOOKUP(E211,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E211,'Variable priser'!$C$20:$G$24,4))/E211*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F211=0,\"Variabel pris\",IFERROR((HLOOKUP(F211,'Variable priser'!$C$20:$G$24,3)+(F211-HLOOKUP(F211,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F211,'Variable priser'!$C$20:$G$24,4))/F211*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},null,0,0,0,0,null,{"$f":"IF(E212=0,\"Variabel pris\",IFERROR((HLOOKUP(E212,'Variable priser'!$C$20:$G$25,5)+(E212-HLOOKUP(E212,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E212,'Variable priser'!$C$20:$G$25,6))/E212*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F212=0,\"Variabel pris\",IFERROR((HLOOKUP(F212,'Variable priser'!$C$20:$G$25,5)+(F212-HLOOKUP(F212,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F212,'Variable priser'!$C$20:$G$25,6))/F212*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},900,900,900,0,0,null,{"$f":"IF(E213=0,\"Variabel pris\",IFERROR((HLOOKUP(E213,'Variable priser'!$C$28:$G$38,9)+(E213-HLOOKUP(E213,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E213,'Variable priser'!$C$28:$G$38,10))/E213*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4375.8134186666666},{"$f":"IF(F213=0,\"Variabel pris\",IFERROR((HLOOKUP(F213,'Variable priser'!$C$28:$G$38,9)+(F213-HLOOKUP(F213,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F213,'Variable priser'!$C$28:$G$38,10))/F213*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4375.8134186666666},78764.641535999996,78764.641535999996,1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},900,900,900,0,0,null,{"$f":"IF(E214=0,\"Variabel pris\",IFERROR((HLOOKUP(E214,'Variable priser'!$C$28:$G$38,9)+(E214-HLOOKUP(E214,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E214,'Variable priser'!$C$28:$G$38,10))/E214*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6563.720127999999},{"$f":"IF(F214=0,\"Variabel pris\",IFERROR((HLOOKUP(F214,'Variable priser'!$C$28:$G$38,9)+(F214-HLOOKUP(F214,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F214,'Variable priser'!$C$28:$G$38,10))/F214*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6563.720127999999},236293.92460799997,236293.92460799997,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},null,0,0,0,0,null,{"$f":"IF(E215=0,\"Variabel pris\",IFERROR((HLOOKUP(E215,'Variable priser'!$C$28:$G$38,6)+(E215-HLOOKUP(E215,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E215,'Variable priser'!$C$28:$G$38,7))/E215*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F215=0,\"Variabel pris\",IFERROR((HLOOKUP(F215,'Variable priser'!$C$28:$G$38,6)+(F215-HLOOKUP(F215,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F215,'Variable priser'!$C$28:$G$38,7))/F215*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},null,0,0,0,0,null,{"$f":"IF(E216=0,\"Variabel pris\",IFERROR((HLOOKUP(E216,'Variable priser'!$C$28:$G$38,6)+(E216-HLOOKUP(E216,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E216,'Variable priser'!$C$28:$G$38,7))/E216*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F216=0,\"Variabel pris\",IFERROR((HLOOKUP(F216,'Variable priser'!$C$28:$G$38,6)+(F216-HLOOKUP(F216,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F216,'Variable priser'!$C$28:$G$38,7))/F216*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},null,0,0,0,0,null,{"$f":"IF(E217=0,\"Variabel pris\",IFERROR((HLOOKUP(E217,'Variable priser'!$C$40:$H$42,2)+(E217-HLOOKUP(E217,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E217,'Variable priser'!$C$40:$H$42,3))/E217*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F217=0,\"Variabel pris\",IFERROR((HLOOKUP(F217,'Variable priser'!$C$40:$H$42,2)+(F217-HLOOKUP(F217,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F217,'Variable priser'!$C$40:$H$42,3))/F217*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},null,0,0,0,0,null,{"$f":"IF(E218=0,\"Variabel pris\",IFERROR((HLOOKUP(E218,'Variable priser'!$C$44:$H$46,2)+(E218-HLOOKUP(E218,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E218,'Variable priser'!$C$44:$H$46,3))/E218*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F218=0,\"Variabel pris\",IFERROR((HLOOKUP(F218,'Variable priser'!$C$44:$H$46,2)+(F218-HLOOKUP(F218,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F218,'Variable priser'!$C$44:$H$46,3))/F218*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},4250,4250,4250,{"$f":"IF($D219=\"\",IF($E219>0,\"Ny data\",IF($E219=\"\",\"\",0)),IF($D219=0,IF($E219=0,0,\"Ny data\"),($E219-$D219)/$D219))","v":0},0,null,{"$f":"IF(E219=0,\"Variabel pris\",IFERROR((HLOOKUP(E219,'Variable priser'!$C$48:$H$50,2)+(E219-HLOOKUP(E219,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E219,'Variable priser'!$C$48:$H$50,3))/E219*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2247.3338117647063},{"$f":"IF(F219=0,\"Variabel pris\",IFERROR((HLOOKUP(F219,'Variable priser'!$C$48:$H$50,2)+(F219-HLOOKUP(F219,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F219,'Variable priser'!$C$48:$H$50,3))/F219*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2247.3338117647063},191023.37400000001,191023.37400000001,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},null,0,0,0,0,null,{"$f":"IF(E220=0,\"Variabel pris\",IFERROR((HLOOKUP(E220,'Variable priser'!$C$52:$H$54,2)+(E220-HLOOKUP(E220,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E220,'Variable priser'!$C$52:$H$54,3))/E220*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F220=0,\"Variabel pris\",IFERROR((HLOOKUP(F220,'Variable priser'!$C$52:$H$54,2)+(F220-HLOOKUP(F220,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F220,'Variable priser'!$C$52:$H$54,3))/F220*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},1510,1510,1592,0,5.4304635761589407E-2,null,{"$f":"IF(E221=0,\"Variabel pris\",IFERROR((HLOOKUP(E221,'Variable priser'!$C$71:$H$73,2)+(E221-HLOOKUP(E221,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E221,'Variable priser'!$C$71:$H$73,3))/E221*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":877.11490066225167},{"$f":"IF(F221=0,\"Variabel pris\",IFERROR((HLOOKUP(F221,'Variable priser'!$C$71:$H$73,2)+(F221-HLOOKUP(F221,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F221,'Variable priser'!$C$71:$H$73,3))/F221*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":874.84179229480731},52977.74,55709.925333333333,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},20,70,70,2.5,0,"bedre registrering af data ",{"$f":"IF(E222=0,\"Variabel pris\",IFERROR((HLOOKUP(E222,'Variable priser'!$C$76:$J$78,2)+(E222-HLOOKUP(E222,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E222,'Variable priser'!$C$76:$J$78,3))/E222*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2718.7182857142907},{"$f":"IF(F222=0,\"Variabel pris\",IFERROR((HLOOKUP(F222,'Variable priser'!$C$76:$J$78,2)+(F222-HLOOKUP(F222,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F222,'Variable priser'!$C$76:$J$78,3))/F222*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2718.7182857142907},7612.4112000000141,7612.4112000000141,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},null,0,0,0,0,null,{"$f":"IF(E223=0,\"Variabel pris\",IFERROR((HLOOKUP(E223,'Variable priser'!$C$81:$J$83,2)+(E223-HLOOKUP(E223,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E223,'Variable priser'!$C$81:$J$83,3))/E223*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F223=0,\"Variabel pris\",IFERROR((HLOOKUP(F223,'Variable priser'!$C$81:$J$83,2)+(F223-HLOOKUP(F223,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F223,'Variable priser'!$C$81:$J$83,3))/F223*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},null,0,0,0,0,null,{"$f":"IF(E224=0,\"Variabel pris\",IFERROR((HLOOKUP(E224,'Variable priser'!$C$59:$H$61,2)+(E224-HLOOKUP(E224,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E224,'Variable priser'!$C$59:$H$61,3))/E224*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F224=0,\"Variabel pris\",IFERROR((HLOOKUP(F224,'Variable priser'!$C$59:$H$61,2)+(F224-HLOOKUP(F224,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F224,'Variable priser'!$C$59:$H$61,3))/F224*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},480,480,480,0,0,null,{"$f":"IF(E225=0,\"Variabel pris\",IFERROR((HLOOKUP(E225,'Variable priser'!$C$59:$H$64,5)+(E225-HLOOKUP(E225,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E225,'Variable priser'!$C$59:$H$64,6))/E225*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1777.9846400000001},{"$f":"IF(F225=0,\"Variabel pris\",IFERROR((HLOOKUP(F225,'Variable priser'!$C$59:$H$64,5)+(F225-HLOOKUP(F225,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F225,'Variable priser'!$C$59:$H$64,6))/F225*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1777.9846400000001},17068.652544,17068.652544,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},null,0,0,0,0,null,{"$f":"IF(E226=0,\"Variabel pris\",IFERROR((HLOOKUP(E226,'Variable priser'!$C$59:$H$67,8)+(E226-HLOOKUP(E226,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E226,'Variable priser'!$C$59:$H$67,9))/E226*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F226=0,\"Variabel pris\",IFERROR((HLOOKUP(F226,'Variable priser'!$C$59:$H$67,8)+(F226-HLOOKUP(F226,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F226,'Variable priser'!$C$59:$H$67,9))/F226*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},null,0,0,0,0,null,{"$f":"IF(E227=0,\"Variabel pris\",IFERROR((HLOOKUP(E227,'Variable priser'!$C$108:$E$110,2)+(E227-HLOOKUP(E227,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E227,'Variable priser'!$C$108:$E$110,3))/E227*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F227=0,\"Variabel pris\",IFERROR((HLOOKUP(F227,'Variable priser'!$C$108:$E$110,2)+(F227-HLOOKUP(F227,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F227,'Variable priser'!$C$108:$E$110,3))/F227*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},null,0,0,0,0,null,{"$f":"IF(E228=0,\"Variabel pris\",IFERROR((HLOOKUP(E228,'Variable priser'!$C$108:$E$110,2)+(E228-HLOOKUP(E228,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E228,'Variable priser'!$C$108:$E$110,3))/E228*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F228=0,\"Variabel pris\",IFERROR((HLOOKUP(F228,'Variable priser'!$C$108:$E$110,2)+(F228-HLOOKUP(F228,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F228,'Variable priser'!$C$108:$E$110,3))/F228*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},281,281,281,0,0,null,{"$f":"IF(E229=0,\"Variabel pris\",IFERROR((HLOOKUP(E229,'Variable priser'!$C$86:$H$88,2)+(E229-HLOOKUP(E229,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E229,'Variable priser'!$C$86:$H$88,3))/E229*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4630.594911032028},{"$f":"IF(F229=0,\"Variabel pris\",IFERROR((HLOOKUP(F229,'Variable priser'!$C$86:$H$88,2)+(F229-HLOOKUP(F229,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F229,'Variable priser'!$C$86:$H$88,3))/F229*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4630.594911032028},52047.8868,52047.8868,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},900,900,900,0,0,null,{"$f":"IF(E230=0,\"Variabel pris\",IFERROR((HLOOKUP(E230,'Variable priser'!$C$91:$J$95,4)+(E230-HLOOKUP(E230,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E230,'Variable priser'!$C$91:$J$95,5))/E230*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1710.1554166666667},{"$f":"IF(F230=0,\"Variabel pris\",IFERROR((HLOOKUP(F230,'Variable priser'!$C$91:$J$95,4)+(F230-HLOOKUP(F230,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F230,'Variable priser'!$C$91:$J$95,5))/F230*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1710.1554166666667},61565.595000000001,61565.595000000001,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},900,900,900,0,0,null,{"$f":"IF(E231=0,\"Variabel pris\",IFERROR((HLOOKUP(E231,'Variable priser'!$C$91:$J$98,7)+(E231-HLOOKUP(E231,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E231,'Variable priser'!$C$91:$J$98,8))/E231*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":629.00400000000013},{"$f":"IF(F231=0,\"Variabel pris\",IFERROR((HLOOKUP(F231,'Variable priser'!$C$91:$J$98,7)+(F231-HLOOKUP(F231,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F231,'Variable priser'!$C$91:$J$98,8))/F231*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":629.00400000000013},56610.360000000008,56610.360000000008,1,1]
["Vandværk 4"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},null,0,0,{"$f":"IF($D233=\"\",IF($E233>0,\"Ny data\",IF($E233=\"\",\"\",0)),IF($D233=0,IF($E233=0,0,\"Ny data\"),($E233-$D233)/$D233))","v":0},0,null,{"$f":"IF(E233=0,\"Variabel pris\",IFERROR((HLOOKUP(E233,'Variable priser'!$C$6:$H$16,2)+(E233-HLOOKUP(E233,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E233,'Variable priser'!$C$6:$H$16,3))/E233*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F233=0,\"Variabel pris\",IFERROR((HLOOKUP(F233,'Variable priser'!$C$6:$H$16,2)+(F233-HLOOKUP(F233,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F233,'Variable priser'!$C$6:$H$16,3))/F233*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E233),\"\",IF(E233=0,\"\",IF(ISNUMBER(E233),((J233*E233)/C233)*N233,\"\")))","v":""},{"$f":"IF(ISBLANK(F233),\"\",IF(F233=0,\"\",IF(ISNUMBER(F233),((K233*F233)/C233)*N233,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},null,0,0,0,{"$f":"IF($E234=\"\",IF($F234>0,\"Ny data\",IF($F234=\"\",\"\",0)),IF($E234=0,IF($F234=0,0,\"Ny data\"),($F234-$E234)/$E234))","v":0},null,{"$f":"IF(E234=0,\"Variabel pris\",IFERROR((HLOOKUP(E234,'Variable priser'!$C$6:$H$16,2)+(E234-HLOOKUP(E234,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E234,'Variable priser'!$C$6:$H$16,3))/E234*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F234=0,\"Variabel pris\",IFERROR((HLOOKUP(F234,'Variable priser'!$C$6:$H$16,2)+(F234-HLOOKUP(F234,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F234,'Variable priser'!$C$6:$H$16,3))/F234*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E234),\"\",IF(E234=0,\"\",IF(ISNUMBER(E234),((J234*E234)/C234)*N234,\"\")))","v":""},{"$f":"IF(ISBLANK(F234),\"\",IF(F234=0,\"\",IF(ISNUMBER(F234),((K234*F234)/C234)*N234,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},null,0,0,0,0,null,{"$f":"IF(E235=0,\"Variabel pris\",IFERROR((HLOOKUP(E235,'Variable priser'!$C$6:$H$16,4)+(E235-HLOOKUP(E235,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E235,'Variable priser'!$C$6:$H$16,5))/E235*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F235=0,\"Variabel pris\",IFERROR((HLOOKUP(F235,'Variable priser'!$C$6:$H$16,4)+(F235-HLOOKUP(F235,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F235,'Variable priser'!$C$6:$H$16,5))/F235*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},null,0,0,0,0,null,{"$f":"IF(E236=0,\"Variabel pris\",IFERROR((HLOOKUP(E236,'Variable priser'!$C$6:$H$16,4)+(E236-HLOOKUP(E236,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E236,'Variable priser'!$C$6:$H$16,5))/E236*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F236=0,\"Variabel pris\",IFERROR((HLOOKUP(F236,'Variable priser'!$C$6:$H$16,4)+(F236-HLOOKUP(F236,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F236,'Variable priser'!$C$6:$H$16,5))/F236*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},null,0,0,0,0,null,{"$f":"IF(E237=0,\"Variabel pris\",IFERROR((HLOOKUP(E237,'Variable priser'!$C$6:$H$16,6)+(E237-HLOOKUP(E237,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E237,'Variable priser'!$C$6:$H$16,7))/E237*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F237=0,\"Variabel pris\",IFERROR((HLOOKUP(F237,'Variable priser'!$C$6:$H$16,6)+(F237-HLOOKUP(F237,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F237,'Variable priser'!$C$6:$H$16,7))/F237*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},null,0,0,0,0,null,{"$f":"IF(E238=0,\"Variabel pris\",IFERROR((HLOOKUP(E238,'Variable priser'!$C$6:$H$16,6)+(E238-HLOOKUP(E238,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E238,'Variable priser'!$C$6:$H$16,7))/E238*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F238=0,\"Variabel pris\",IFERROR((HLOOKUP(F238,'Variable priser'!$C$6:$H$16,6)+(F238-HLOOKUP(F238,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F238,'Variable priser'!$C$6:$H$16,7))/F238*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},350,350,350,0,0,null,{"$f":"IF(E239=0,\"Variabel pris\",IFERROR((HLOOKUP(E239,'Variable priser'!$C$6:$H$18,12)+(E239-HLOOKUP(E239,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E239,'Variable priser'!$C$6:$H$18,13))/E239*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1229.9807520000002},{"$f":"IF(F239=0,\"Variabel pris\",IFERROR((HLOOKUP(F239,'Variable priser'!$C$6:$H$18,12)+(F239-HLOOKUP(F239,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F239,'Variable priser'!$C$6:$H$18,13))/F239*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1229.9807520000002},8609.865264,8609.865264,1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},350,350,350,0,0,null,{"$f":"IF(E240=0,\"Variabel pris\",IFERROR((HLOOKUP(E240,'Variable priser'!$C$6:$H$18,12)+(E240-HLOOKUP(E240,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E240,'Variable priser'!$C$6:$H$18,13))/E240*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":527.13460800000007},{"$f":"IF(F240=0,\"Variabel pris\",IFERROR((HLOOKUP(F240,'Variable priser'!$C$6:$H$18,12)+(F240-HLOOKUP(F240,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F240,'Variable priser'!$C$6:$H$18,13))/F240*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":527.13460800000007},7379.8845120000015,7379.8845120000015,1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},null,0,0,0,0,null,{"$f":"IF(E241=0,\"Variabel pris\",IFERROR((HLOOKUP(E241,'Variable priser'!$C$6:$H$16,8)+(E241-HLOOKUP(E241,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E241,'Variable priser'!$C$6:$H$16,9))/E241*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F241=0,\"Variabel pris\",IFERROR((HLOOKUP(F241,'Variable priser'!$C$6:$H$16,8)+(F241-HLOOKUP(F241,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F241,'Variable priser'!$C$6:$H$16,9))/F241*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},null,0,0,0,0,null,{"$f":"IF(E242=0,\"Variabel pris\",IFERROR((HLOOKUP(E242,'Variable priser'!$C$6:$H$16,10)+(E242-HLOOKUP(E242,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E242,'Variable priser'!$C$6:$H$16,11))/E242*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F242=0,\"Variabel pris\",IFERROR((HLOOKUP(F242,'Variable priser'!$C$6:$H$16,10)+(F242-HLOOKUP(F242,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F242,'Variable priser'!$C$6:$H$16,11))/F242*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},null,0,0,0,0,null,{"$f":"IF(E243=0,\"Variabel pris\",IFERROR((HLOOKUP(E243,'Variable priser'!$C$20:$G$24,3)+(E243-HLOOKUP(E243,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E243,'Variable priser'!$C$20:$G$24,4))/E243*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F243=0,\"Variabel pris\",IFERROR((HLOOKUP(F243,'Variable priser'!$C$20:$G$24,3)+(F243-HLOOKUP(F243,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F243,'Variable priser'!$C$20:$G$24,4))/F243*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},null,0,0,0,0,null,{"$f":"IF(E244=0,\"Variabel pris\",IFERROR((HLOOKUP(E244,'Variable priser'!$C$20:$G$25,5)+(E244-HLOOKUP(E244,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E244,'Variable priser'!$C$20:$G$25,6))/E244*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F244=0,\"Variabel pris\",IFERROR((HLOOKUP(F244,'Variable priser'!$C$20:$G$25,5)+(F244-HLOOKUP(F244,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F244,'Variable priser'!$C$20:$G$25,6))/F244*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},320,320,320,0,0,null,{"$f":"IF(E245=0,\"Variabel pris\",IFERROR((HLOOKUP(E245,'Variable priser'!$C$28:$G$38,9)+(E245-HLOOKUP(E245,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E245,'Variable priser'!$C$28:$G$38,10))/E245*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5168.9296008000001},{"$f":"IF(F245=0,\"Variabel pris\",IFERROR((HLOOKUP(F245,'Variable priser'!$C$28:$G$38,9)+(F245-HLOOKUP(F245,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F245,'Variable priser'!$C$28:$G$38,10))/F245*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5168.9296008000001},33081.149445120005,33081.149445120005,1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},320,320,320,0,0,null,{"$f":"IF(E246=0,\"Variabel pris\",IFERROR((HLOOKUP(E246,'Variable priser'!$C$28:$G$38,9)+(E246-HLOOKUP(E246,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E246,'Variable priser'!$C$28:$G$38,10))/E246*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":7753.3944011999993},{"$f":"IF(F246=0,\"Variabel pris\",IFERROR((HLOOKUP(F246,'Variable priser'!$C$28:$G$38,9)+(F246-HLOOKUP(F246,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F246,'Variable priser'!$C$28:$G$38,10))/F246*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":7753.3944011999993},99243.448335359994,99243.448335359994,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},null,0,0,0,0,null,{"$f":"IF(E247=0,\"Variabel pris\",IFERROR((HLOOKUP(E247,'Variable priser'!$C$28:$G$38,6)+(E247-HLOOKUP(E247,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E247,'Variable priser'!$C$28:$G$38,7))/E247*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F247=0,\"Variabel pris\",IFERROR((HLOOKUP(F247,'Variable priser'!$C$28:$G$38,6)+(F247-HLOOKUP(F247,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F247,'Variable priser'!$C$28:$G$38,7))/F247*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},null,null,null,"","",null,{"$f":"IF(E248=0,\"Variabel pris\",IFERROR((HLOOKUP(E248,'Variable priser'!$C$28:$G$38,6)+(E248-HLOOKUP(E248,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E248,'Variable priser'!$C$28:$G$38,7))/E248*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F248=0,\"Variabel pris\",IFERROR((HLOOKUP(F248,'Variable priser'!$C$28:$G$38,6)+(F248-HLOOKUP(F248,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F248,'Variable priser'!$C$28:$G$38,7))/F248*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},null,0,0,0,0,null,{"$f":"IF(E249=0,\"Variabel pris\",IFERROR((HLOOKUP(E249,'Variable priser'!$C$40:$H$42,2)+(E249-HLOOKUP(E249,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E249,'Variable priser'!$C$40:$H$42,3))/E249*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F249=0,\"Variabel pris\",IFERROR((HLOOKUP(F249,'Variable priser'!$C$40:$H$42,2)+(F249-HLOOKUP(F249,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F249,'Variable priser'!$C$40:$H$42,3))/F249*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},null,0,0,0,0,null,{"$f":"IF(E250=0,\"Variabel pris\",IFERROR((HLOOKUP(E250,'Variable priser'!$C$44:$H$46,2)+(E250-HLOOKUP(E250,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E250,'Variable priser'!$C$44:$H$46,3))/E250*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F250=0,\"Variabel pris\",IFERROR((HLOOKUP(F250,'Variable priser'!$C$44:$H$46,2)+(F250-HLOOKUP(F250,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F250,'Variable priser'!$C$44:$H$46,3))/F250*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},825,825,825,0,0,null,{"$f":"IF(E251=0,\"Variabel pris\",IFERROR((HLOOKUP(E251,'Variable priser'!$C$48:$H$50,2)+(E251-HLOOKUP(E251,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E251,'Variable priser'!$C$48:$H$50,3))/E251*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4317.5472872727269},{"$f":"IF(F251=0,\"Variabel pris\",IFERROR((HLOOKUP(F251,'Variable priser'!$C$48:$H$50,2)+(F251-HLOOKUP(F251,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F251,'Variable priser'!$C$48:$H$50,3))/F251*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4317.5472872727269},71239.530239999993,71239.530239999993,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},null,0,0,0,0,null,{"$f":"IF(E252=0,\"Variabel pris\",IFERROR((HLOOKUP(E252,'Variable priser'!$C$52:$H$54,2)+(E252-HLOOKUP(E252,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E252,'Variable priser'!$C$52:$H$54,3))/E252*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F252=0,\"Variabel pris\",IFERROR((HLOOKUP(F252,'Variable priser'!$C$52:$H$54,2)+(F252-HLOOKUP(F252,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F252,'Variable priser'!$C$52:$H$54,3))/F252*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},714,714,714,0,0,null,{"$f":"IF(E253=0,\"Variabel pris\",IFERROR((HLOOKUP(E253,'Variable priser'!$C$71:$H$73,2)+(E253-HLOOKUP(E253,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E253,'Variable priser'!$C$71:$H$73,3))/E253*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":926.31479925303449},{"$f":"IF(F253=0,\"Variabel pris\",IFERROR((HLOOKUP(F253,'Variable priser'!$C$71:$H$73,2)+(F253-HLOOKUP(F253,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F253,'Variable priser'!$C$71:$H$73,3))/F253*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":926.31479925303449},26455.550666666662,26455.550666666662,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},44,44,44,0,0,null,{"$f":"IF(E254=0,\"Variabel pris\",IFERROR((HLOOKUP(E254,'Variable priser'!$C$76:$J$78,2)+(E254-HLOOKUP(E254,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E254,'Variable priser'!$C$76:$J$78,3))/E254*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3287.9754545454593},{"$f":"IF(F254=0,\"Variabel pris\",IFERROR((HLOOKUP(F254,'Variable priser'!$C$76:$J$78,2)+(F254-HLOOKUP(F254,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F254,'Variable priser'!$C$76:$J$78,3))/F254*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3287.9754545454593},5786.8368000000082,5786.8368000000082,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},null,0,0,0,0,null,{"$f":"IF(E255=0,\"Variabel pris\",IFERROR((HLOOKUP(E255,'Variable priser'!$C$81:$J$83,2)+(E255-HLOOKUP(E255,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E255,'Variable priser'!$C$81:$J$83,3))/E255*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F255=0,\"Variabel pris\",IFERROR((HLOOKUP(F255,'Variable priser'!$C$81:$J$83,2)+(F255-HLOOKUP(F255,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F255,'Variable priser'!$C$81:$J$83,3))/F255*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},null,0,0,0,0,null,{"$f":"IF(E256=0,\"Variabel pris\",IFERROR((HLOOKUP(E256,'Variable priser'!$C$59:$H$61,2)+(E256-HLOOKUP(E256,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E256,'Variable priser'!$C$59:$H$61,3))/E256*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F256=0,\"Variabel pris\",IFERROR((HLOOKUP(F256,'Variable priser'!$C$59:$H$61,2)+(F256-HLOOKUP(F256,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F256,'Variable priser'!$C$59:$H$61,3))/F256*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,0,0,0,0,null,{"$f":"IF(E257=0,\"Variabel pris\",IFERROR((HLOOKUP(E257,'Variable priser'!$C$59:$H$64,5)+(E257-HLOOKUP(E257,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E257,'Variable priser'!$C$59:$H$64,6))/E257*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F257=0,\"Variabel pris\",IFERROR((HLOOKUP(F257,'Variable priser'!$C$59:$H$64,5)+(F257-HLOOKUP(F257,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F257,'Variable priser'!$C$59:$H$64,6))/F257*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},700,700,700,0,0,null,{"$f":"IF(E258=0,\"Variabel pris\",IFERROR((HLOOKUP(E258,'Variable priser'!$C$59:$H$67,8)+(E258-HLOOKUP(E258,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E258,'Variable priser'!$C$59:$H$67,9))/E258*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":250.50893019428571},{"$f":"IF(F258=0,\"Variabel pris\",IFERROR((HLOOKUP(F258,'Variable priser'!$C$59:$H$67,8)+(F258-HLOOKUP(F258,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F258,'Variable priser'!$C$59:$H$67,9))/F258*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":250.50893019428571},3507.1250227200003,3507.1250227200003,1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},null,0,0,0,0,null,{"$f":"IF(E259=0,\"Variabel pris\",IFERROR((HLOOKUP(E259,'Variable priser'!$C$108:$E$110,2)+(E259-HLOOKUP(E259,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E259,'Variable priser'!$C$108:$E$110,3))/E259*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F259=0,\"Variabel pris\",IFERROR((HLOOKUP(F259,'Variable priser'!$C$108:$E$110,2)+(F259-HLOOKUP(F259,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F259,'Variable priser'!$C$108:$E$110,3))/F259*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},null,0,0,0,0,null,{"$f":"IF(E260=0,\"Variabel pris\",IFERROR((HLOOKUP(E260,'Variable priser'!$C$108:$E$110,2)+(E260-HLOOKUP(E260,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E260,'Variable priser'!$C$108:$E$110,3))/E260*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F260=0,\"Variabel pris\",IFERROR((HLOOKUP(F260,'Variable priser'!$C$108:$E$110,2)+(F260-HLOOKUP(F260,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F260,'Variable priser'!$C$108:$E$110,3))/F260*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},132,132,132,0,0,null,{"$f":"IF(E261=0,\"Variabel pris\",IFERROR((HLOOKUP(E261,'Variable priser'!$C$86:$H$88,2)+(E261-HLOOKUP(E261,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E261,'Variable priser'!$C$86:$H$88,3))/E261*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4945.261363636364},{"$f":"IF(F261=0,\"Variabel pris\",IFERROR((HLOOKUP(F261,'Variable priser'!$C$86:$H$88,2)+(F261-HLOOKUP(F261,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F261,'Variable priser'!$C$86:$H$88,3))/F261*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4945.261363636364},26110.98,26110.98,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},714,714,714,0,0,null,{"$f":"IF(E262=0,\"Variabel pris\",IFERROR((HLOOKUP(E262,'Variable priser'!$C$91:$J$95,4)+(E262-HLOOKUP(E262,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E262,'Variable priser'!$C$91:$J$95,5))/E262*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1830.5615441176469},{"$f":"IF(F262=0,\"Variabel pris\",IFERROR((HLOOKUP(F262,'Variable priser'!$C$91:$J$95,4)+(F262-HLOOKUP(F262,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F262,'Variable priser'!$C$91:$J$95,5))/F262*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1830.5615441176469},52280.837699999996,52280.837699999996,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},714,714,714,0,0,null,{"$f":"IF(E263=0,\"Variabel pris\",IFERROR((HLOOKUP(E263,'Variable priser'!$C$91:$J$98,7)+(E263-HLOOKUP(E263,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E263,'Variable priser'!$C$91:$J$98,8))/E263*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":712.83842016806716},{"$f":"IF(F263=0,\"Variabel pris\",IFERROR((HLOOKUP(F263,'Variable priser'!$C$91:$J$98,7)+(F263-HLOOKUP(F263,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F263,'Variable priser'!$C$91:$J$98,8))/F263*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":712.83842016806716},50896.663199999995,50896.663199999995,1,1]
["Vandværk 5"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},null,0,0,{"$f":"IF($D265=\"\",IF($E265>0,\"Ny data\",IF($E265=\"\",\"\",0)),IF($D265=0,IF($E265=0,0,\"Ny data\"),($E265-$D265)/$D265))","v":0},{"$f":"IF($E265=\"\",IF($F265>0,\"Ny data\",IF($F265=\"\",\"\",0)),IF($E265=0,IF($F265=0,0,\"Ny data\"),($F265-$E265)/$E265))","v":0},null,{"$f":"IF(E265=0,\"Variabel pris\",IFERROR((HLOOKUP(E265,'Variable priser'!$C$6:$H$16,2)+(E265-HLOOKUP(E265,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E265,'Variable priser'!$C$6:$H$16,3))/E265*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F265=0,\"Variabel pris\",IFERROR((HLOOKUP(F265,'Variable priser'!$C$6:$H$16,2)+(F265-HLOOKUP(F265,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F265,'Variable priser'!$C$6:$H$16,3))/F265*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E265),\"\",IF(E265=0,\"\",IF(ISNUMBER(E265),((J265*E265)/C265)*N265,\"\")))","v":""},{"$f":"IF(ISBLANK(F265),\"\",IF(F265=0,\"\",IF(ISNUMBER(F265),((K265*F265)/C265)*N265,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},null,0,0,0,0,null,{"$f":"IF(E266=0,\"Variabel pris\",IFERROR((HLOOKUP(E266,'Variable priser'!$C$6:$H$16,2)+(E266-HLOOKUP(E266,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E266,'Variable priser'!$C$6:$H$16,3))/E266*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F266=0,\"Variabel pris\",IFERROR((HLOOKUP(F266,'Variable priser'!$C$6:$H$16,2)+(F266-HLOOKUP(F266,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F266,'Variable priser'!$C$6:$H$16,3))/F266*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E266),\"\",IF(E266=0,\"\",IF(ISNUMBER(E266),((J266*E266)/C266)*N266,\"\")))","v":""},{"$f":"IF(ISBLANK(F266),\"\",IF(F266=0,\"\",IF(ISNUMBER(F266),((K266*F266)/C266)*N266,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},null,0,0,0,0,null,{"$f":"IF(E267=0,\"Variabel pris\",IFERROR((HLOOKUP(E267,'Variable priser'!$C$6:$H$16,4)+(E267-HLOOKUP(E267,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E267,'Variable priser'!$C$6:$H$16,5))/E267*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F267=0,\"Variabel pris\",IFERROR((HLOOKUP(F267,'Variable priser'!$C$6:$H$16,4)+(F267-HLOOKUP(F267,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F267,'Variable priser'!$C$6:$H$16,5))/F267*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},null,0,0,0,0,null,{"$f":"IF(E268=0,\"Variabel pris\",IFERROR((HLOOKUP(E268,'Variable priser'!$C$6:$H$16,4)+(E268-HLOOKUP(E268,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E268,'Variable priser'!$C$6:$H$16,5))/E268*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F268=0,\"Variabel pris\",IFERROR((HLOOKUP(F268,'Variable priser'!$C$6:$H$16,4)+(F268-HLOOKUP(F268,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F268,'Variable priser'!$C$6:$H$16,5))/F268*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},150,150,150,0,0,null,{"$f":"IF(E269=0,\"Variabel pris\",IFERROR((HLOOKUP(E269,'Variable priser'!$C$6:$H$16,6)+(E269-HLOOKUP(E269,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E269,'Variable priser'!$C$6:$H$16,7))/E269*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2432.007396},{"$f":"IF(F269=0,\"Variabel pris\",IFERROR((HLOOKUP(F269,'Variable priser'!$C$6:$H$16,6)+(F269-HLOOKUP(F269,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F269,'Variable priser'!$C$6:$H$16,7))/F269*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2432.007396},7296.0221879999999,7296.0221879999999,1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},150,150,150,0,0,null,{"$f":"IF(E270=0,\"Variabel pris\",IFERROR((HLOOKUP(E270,'Variable priser'!$C$6:$H$16,6)+(E270-HLOOKUP(E270,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E270,'Variable priser'!$C$6:$H$16,7))/E270*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1042.2888840000001},{"$f":"IF(F270=0,\"Variabel pris\",IFERROR((HLOOKUP(F270,'Variable priser'!$C$6:$H$16,6)+(F270-HLOOKUP(F270,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F270,'Variable priser'!$C$6:$H$16,7))/F270*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1042.2888840000001},6253.7333039999994,6253.7333039999994,1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},150,150,150,0,0,null,{"$f":"IF(E271=0,\"Variabel pris\",IFERROR((HLOOKUP(E271,'Variable priser'!$C$6:$H$18,12)+(E271-HLOOKUP(E271,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E271,'Variable priser'!$C$6:$H$18,13))/E271*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1621.338264},{"$f":"IF(F271=0,\"Variabel pris\",IFERROR((HLOOKUP(F271,'Variable priser'!$C$6:$H$18,12)+(F271-HLOOKUP(F271,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F271,'Variable priser'!$C$6:$H$18,13))/F271*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1621.338264},4864.0147919999999,4864.0147919999999,1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},150,150,150,0,0,null,{"$f":"IF(E272=0,\"Variabel pris\",IFERROR((HLOOKUP(E272,'Variable priser'!$C$6:$H$18,12)+(E272-HLOOKUP(E272,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E272,'Variable priser'!$C$6:$H$18,13))/E272*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":694.85925600000007},{"$f":"IF(F272=0,\"Variabel pris\",IFERROR((HLOOKUP(F272,'Variable priser'!$C$6:$H$18,12)+(F272-HLOOKUP(F272,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F272,'Variable priser'!$C$6:$H$18,13))/F272*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":694.85925600000007},4169.1555360000002,4169.1555360000002,1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},null,0,0,0,0,null,{"$f":"IF(E273=0,\"Variabel pris\",IFERROR((HLOOKUP(E273,'Variable priser'!$C$6:$H$16,8)+(E273-HLOOKUP(E273,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E273,'Variable priser'!$C$6:$H$16,9))/E273*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F273=0,\"Variabel pris\",IFERROR((HLOOKUP(F273,'Variable priser'!$C$6:$H$16,8)+(F273-HLOOKUP(F273,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F273,'Variable priser'!$C$6:$H$16,9))/F273*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},null,0,0,0,0,null,{"$f":"IF(E274=0,\"Variabel pris\",IFERROR((HLOOKUP(E274,'Variable priser'!$C$6:$H$16,10)+(E274-HLOOKUP(E274,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E274,'Variable priser'!$C$6:$H$16,11))/E274*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F274=0,\"Variabel pris\",IFERROR((HLOOKUP(F274,'Variable priser'!$C$6:$H$16,10)+(F274-HLOOKUP(F274,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F274,'Variable priser'!$C$6:$H$16,11))/F274*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},null,0,0,0,0,null,{"$f":"IF(E275=0,\"Variabel pris\",IFERROR((HLOOKUP(E275,'Variable priser'!$C$20:$G$24,3)+(E275-HLOOKUP(E275,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E275,'Variable priser'!$C$20:$G$24,4))/E275*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F275=0,\"Variabel pris\",IFERROR((HLOOKUP(F275,'Variable priser'!$C$20:$G$24,3)+(F275-HLOOKUP(F275,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F275,'Variable priser'!$C$20:$G$24,4))/F275*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},null,0,0,0,0,null,{"$f":"IF(E276=0,\"Variabel pris\",IFERROR((HLOOKUP(E276,'Variable priser'!$C$20:$G$25,5)+(E276-HLOOKUP(E276,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E276,'Variable priser'!$C$20:$G$25,6))/E276*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F276=0,\"Variabel pris\",IFERROR((HLOOKUP(F276,'Variable priser'!$C$20:$G$25,5)+(F276-HLOOKUP(F276,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F276,'Variable priser'!$C$20:$G$25,6))/F276*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},150,150,150,0,0,null,{"$f":"IF(E277=0,\"Variabel pris\",IFERROR((HLOOKUP(E277,'Variable priser'!$C$28:$G$38,9)+(E277-HLOOKUP(E277,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E277,'Variable priser'!$C$28:$G$38,10))/E277*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6399.6271247999994},{"$f":"IF(F277=0,\"Variabel pris\",IFERROR((HLOOKUP(F277,'Variable priser'!$C$28:$G$38,9)+(F277-HLOOKUP(F277,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F277,'Variable priser'!$C$28:$G$38,10))/F277*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6399.6271247999994},19198.881374399996,19198.881374399996,1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},150,150,150,0,0,null,{"$f":"IF(E278=0,\"Variabel pris\",IFERROR((HLOOKUP(E278,'Variable priser'!$C$28:$G$38,9)+(E278-HLOOKUP(E278,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E278,'Variable priser'!$C$28:$G$38,10))/E278*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9599.4406871999981},{"$f":"IF(F278=0,\"Variabel pris\",IFERROR((HLOOKUP(F278,'Variable priser'!$C$28:$G$38,9)+(F278-HLOOKUP(F278,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F278,'Variable priser'!$C$28:$G$38,10))/F278*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9599.4406871999981},57596.644123199992,57596.644123199992,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},null,0,0,0,0,null,{"$f":"IF(E279=0,\"Variabel pris\",IFERROR((HLOOKUP(E279,'Variable priser'!$C$28:$G$38,6)+(E279-HLOOKUP(E279,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E279,'Variable priser'!$C$28:$G$38,7))/E279*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F279=0,\"Variabel pris\",IFERROR((HLOOKUP(F279,'Variable priser'!$C$28:$G$38,6)+(F279-HLOOKUP(F279,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F279,'Variable priser'!$C$28:$G$38,7))/F279*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},null,0,0,0,0,null,{"$f":"IF(E280=0,\"Variabel pris\",IFERROR((HLOOKUP(E280,'Variable priser'!$C$28:$G$38,6)+(E280-HLOOKUP(E280,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E280,'Variable priser'!$C$28:$G$38,7))/E280*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F280=0,\"Variabel pris\",IFERROR((HLOOKUP(F280,'Variable priser'!$C$28:$G$38,6)+(F280-HLOOKUP(F280,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F280,'Variable priser'!$C$28:$G$38,7))/F280*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},null,0,0,0,0,null,{"$f":"IF(E281=0,\"Variabel pris\",IFERROR((HLOOKUP(E281,'Variable priser'!$C$40:$H$42,2)+(E281-HLOOKUP(E281,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E281,'Variable priser'!$C$40:$H$42,3))/E281*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F281=0,\"Variabel pris\",IFERROR((HLOOKUP(F281,'Variable priser'!$C$40:$H$42,2)+(F281-HLOOKUP(F281,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F281,'Variable priser'!$C$40:$H$42,3))/F281*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},null,0,0,0,0,null,{"$f":"IF(E282=0,\"Variabel pris\",IFERROR((HLOOKUP(E282,'Variable priser'!$C$44:$H$46,2)+(E282-HLOOKUP(E282,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E282,'Variable priser'!$C$44:$H$46,3))/E282*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F282=0,\"Variabel pris\",IFERROR((HLOOKUP(F282,'Variable priser'!$C$44:$H$46,2)+(F282-HLOOKUP(F282,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F282,'Variable priser'!$C$44:$H$46,3))/F282*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},300,300,300,0,0,null,{"$f":"IF(E283=0,\"Variabel pris\",IFERROR((HLOOKUP(E283,'Variable priser'!$C$48:$H$50,2)+(E283-HLOOKUP(E283,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E283,'Variable priser'!$C$48:$H$50,3))/E283*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4773.6040000000003},{"$f":"IF(F283=0,\"Variabel pris\",IFERROR((HLOOKUP(F283,'Variable priser'!$C$48:$H$50,2)+(F283-HLOOKUP(F283,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F283,'Variable priser'!$C$48:$H$50,3))/F283*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4773.6040000000003},28641.624000000003,28641.624000000003,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},null,0,0,0,0,null,{"$f":"IF(E284=0,\"Variabel pris\",IFERROR((HLOOKUP(E284,'Variable priser'!$C$52:$H$54,2)+(E284-HLOOKUP(E284,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E284,'Variable priser'!$C$52:$H$54,3))/E284*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F284=0,\"Variabel pris\",IFERROR((HLOOKUP(F284,'Variable priser'!$C$52:$H$54,2)+(F284-HLOOKUP(F284,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F284,'Variable priser'!$C$52:$H$54,3))/F284*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},275,275,275,0,0,null,{"$f":"IF(E285=0,\"Variabel pris\",IFERROR((HLOOKUP(E285,'Variable priser'!$C$71:$H$73,2)+(E285-HLOOKUP(E285,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E285,'Variable priser'!$C$71:$H$73,3))/E285*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1075.3057575757578},{"$f":"IF(F285=0,\"Variabel pris\",IFERROR((HLOOKUP(F285,'Variable priser'!$C$71:$H$73,2)+(F285-HLOOKUP(F285,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F285,'Variable priser'!$C$71:$H$73,3))/F285*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1075.3057575757578},11828.363333333335,11828.363333333335,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},45,45,45,0,0,null,{"$f":"IF(E286=0,\"Variabel pris\",IFERROR((HLOOKUP(E286,'Variable priser'!$C$76:$J$78,2)+(E286-HLOOKUP(E286,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E286,'Variable priser'!$C$76:$J$78,3))/E286*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3253.9173333333379},{"$f":"IF(F286=0,\"Variabel pris\",IFERROR((HLOOKUP(F286,'Variable priser'!$C$76:$J$78,2)+(F286-HLOOKUP(F286,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F286,'Variable priser'!$C$76:$J$78,3))/F286*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3253.9173333333379},5857.0512000000081,5857.0512000000081,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},null,0,0,0,0,null,{"$f":"IF(E287=0,\"Variabel pris\",IFERROR((HLOOKUP(E287,'Variable priser'!$C$81:$J$83,2)+(E287-HLOOKUP(E287,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E287,'Variable priser'!$C$81:$J$83,3))/E287*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F287=0,\"Variabel pris\",IFERROR((HLOOKUP(F287,'Variable priser'!$C$81:$J$83,2)+(F287-HLOOKUP(F287,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F287,'Variable priser'!$C$81:$J$83,3))/F287*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},null,0,0,0,0,null,{"$f":"IF(E288=0,\"Variabel pris\",IFERROR((HLOOKUP(E288,'Variable priser'!$C$59:$H$61,2)+(E288-HLOOKUP(E288,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E288,'Variable priser'!$C$59:$H$61,3))/E288*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F288=0,\"Variabel pris\",IFERROR((HLOOKUP(F288,'Variable priser'!$C$59:$H$61,2)+(F288-HLOOKUP(F288,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F288,'Variable priser'!$C$59:$H$61,3))/F288*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},120,120,120,0,0,null,{"$f":"IF(E289=0,\"Variabel pris\",IFERROR((HLOOKUP(E289,'Variable priser'!$C$59:$H$64,5)+(E289-HLOOKUP(E289,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E289,'Variable priser'!$C$59:$H$64,6))/E289*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2348.2816000000003},{"$f":"IF(F289=0,\"Variabel pris\",IFERROR((HLOOKUP(F289,'Variable priser'!$C$59:$H$64,5)+(F289-HLOOKUP(F289,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F289,'Variable priser'!$C$59:$H$64,6))/F289*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2348.2816000000003},5635.8758400000006,5635.8758400000006,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},null,0,0,0,0,null,{"$f":"IF(E290=0,\"Variabel pris\",IFERROR((HLOOKUP(E290,'Variable priser'!$C$59:$H$67,8)+(E290-HLOOKUP(E290,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E290,'Variable priser'!$C$59:$H$67,9))/E290*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F290=0,\"Variabel pris\",IFERROR((HLOOKUP(F290,'Variable priser'!$C$59:$H$67,8)+(F290-HLOOKUP(F290,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F290,'Variable priser'!$C$59:$H$67,9))/F290*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},null,0,0,0,0,null,{"$f":"IF(E291=0,\"Variabel pris\",IFERROR((HLOOKUP(E291,'Variable priser'!$C$108:$E$110,2)+(E291-HLOOKUP(E291,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E291,'Variable priser'!$C$108:$E$110,3))/E291*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F291=0,\"Variabel pris\",IFERROR((HLOOKUP(F291,'Variable priser'!$C$108:$E$110,2)+(F291-HLOOKUP(F291,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F291,'Variable priser'!$C$108:$E$110,3))/F291*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},null,0,0,0,0,null,{"$f":"IF(E292=0,\"Variabel pris\",IFERROR((HLOOKUP(E292,'Variable priser'!$C$108:$E$110,2)+(E292-HLOOKUP(E292,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E292,'Variable priser'!$C$108:$E$110,3))/E292*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F292=0,\"Variabel pris\",IFERROR((HLOOKUP(F292,'Variable priser'!$C$108:$E$110,2)+(F292-HLOOKUP(F292,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F292,'Variable priser'!$C$108:$E$110,3))/F292*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},65,65,65,0,0,null,{"$f":"IF(E293=0,\"Variabel pris\",IFERROR((HLOOKUP(E293,'Variable priser'!$C$86:$H$88,2)+(E293-HLOOKUP(E293,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E293,'Variable priser'!$C$86:$H$88,3))/E293*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5556.952153846154},{"$f":"IF(F293=0,\"Variabel pris\",IFERROR((HLOOKUP(F293,'Variable priser'!$C$86:$H$88,2)+(F293-HLOOKUP(F293,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F293,'Variable priser'!$C$86:$H$88,3))/F293*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5556.952153846154},14448.0756,14448.0756,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},275,275,275,0,0,null,{"$f":"IF(E294=0,\"Variabel pris\",IFERROR((HLOOKUP(E294,'Variable priser'!$C$91:$J$95,4)+(E294-HLOOKUP(E294,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E294,'Variable priser'!$C$91:$J$95,5))/E294*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2760.619431818182},{"$f":"IF(F294=0,\"Variabel pris\",IFERROR((HLOOKUP(F294,'Variable priser'!$C$91:$J$95,4)+(F294-HLOOKUP(F294,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F294,'Variable priser'!$C$91:$J$95,5))/F294*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2760.619431818182},30366.813750000001,30366.813750000001,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},275,275,275,0,0,null,{"$f":"IF(E295=0,\"Variabel pris\",IFERROR((HLOOKUP(E295,'Variable priser'!$C$91:$J$98,7)+(E295-HLOOKUP(E295,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E295,'Variable priser'!$C$91:$J$98,8))/E295*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1360.404},{"$f":"IF(F295=0,\"Variabel pris\",IFERROR((HLOOKUP(F295,'Variable priser'!$C$91:$J$98,7)+(F295-HLOOKUP(F295,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F295,'Variable priser'!$C$91:$J$98,8))/F295*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1360.404},37411.11,37411.11,1,1]
["Vandværk 6"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},null,0,0,{"$f":"IF($D297=\"\",IF($E297>0,\"Ny data\",IF($E297=\"\",\"\",0)),IF($D297=0,IF($E297=0,0,\"Ny data\"),($E297-$D297)/$D297))","v":0},{"$f":"IF($E297=\"\",IF($F297>0,\"Ny data\",IF($F297=\"\",\"\",0)),IF($E297=0,IF($F297=0,0,\"Ny data\"),($F297-$E297)/$E297))","v":0},null,{"$f":"IF(E297=0,\"Variabel pris\",IFERROR((HLOOKUP(E297,'Variable priser'!$C$6:$H$16,2)+(E297-HLOOKUP(E297,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E297,'Variable priser'!$C$6:$H$16,3))/E297*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F297=0,\"Variabel pris\",IFERROR((HLOOKUP(F297,'Variable priser'!$C$6:$H$16,2)+(F297-HLOOKUP(F297,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F297,'Variable priser'!$C$6:$H$16,3))/F297*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E297),\"\",IF(E297=0,\"\",IF(ISNUMBER(E297),((J297*E297)/C297)*N297,\"\")))","v":""},{"$f":"IF(ISBLANK(F297),\"\",IF(F297=0,\"\",IF(ISNUMBER(F297),((K297*F297)/C297)*N297,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},null,0,0,0,0,null,{"$f":"IF(E298=0,\"Variabel pris\",IFERROR((HLOOKUP(E298,'Variable priser'!$C$6:$H$16,2)+(E298-HLOOKUP(E298,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E298,'Variable priser'!$C$6:$H$16,3))/E298*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F298=0,\"Variabel pris\",IFERROR((HLOOKUP(F298,'Variable priser'!$C$6:$H$16,2)+(F298-HLOOKUP(F298,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F298,'Variable priser'!$C$6:$H$16,3))/F298*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E298),\"\",IF(E298=0,\"\",IF(ISNUMBER(E298),((J298*E298)/C298)*N298,\"\")))","v":""},{"$f":"IF(ISBLANK(F298),\"\",IF(F298=0,\"\",IF(ISNUMBER(F298),((K298*F298)/C298)*N298,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},500,500,500,0,0,null,{"$f":"IF(E299=0,\"Variabel pris\",IFERROR((HLOOKUP(E299,'Variable priser'!$C$6:$H$16,4)+(E299-HLOOKUP(E299,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E299,'Variable priser'!$C$6:$H$16,5))/E299*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1996.722},{"$f":"IF(F299=0,\"Variabel pris\",IFERROR((HLOOKUP(F299,'Variable priser'!$C$6:$H$16,4)+(F299-HLOOKUP(F299,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F299,'Variable priser'!$C$6:$H$16,5))/F299*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1996.722},19967.22,19967.22,1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},500,500,500,0,0,null,{"$f":"IF(E300=0,\"Variabel pris\",IFERROR((HLOOKUP(E300,'Variable priser'!$C$6:$H$16,4)+(E300-HLOOKUP(E300,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E300,'Variable priser'!$C$6:$H$16,5))/E300*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1996.722},{"$f":"IF(F300=0,\"Variabel pris\",IFERROR((HLOOKUP(F300,'Variable priser'!$C$6:$H$16,4)+(F300-HLOOKUP(F300,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F300,'Variable priser'!$C$6:$H$16,5))/F300*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1996.722},39934.44,39934.44,1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},null,0,0,0,0,null,{"$f":"IF(E301=0,\"Variabel pris\",IFERROR((HLOOKUP(E301,'Variable priser'!$C$6:$H$16,6)+(E301-HLOOKUP(E301,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E301,'Variable priser'!$C$6:$H$16,7))/E301*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F301=0,\"Variabel pris\",IFERROR((HLOOKUP(F301,'Variable priser'!$C$6:$H$16,6)+(F301-HLOOKUP(F301,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F301,'Variable priser'!$C$6:$H$16,7))/F301*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},null,0,0,0,0,null,{"$f":"IF(E302=0,\"Variabel pris\",IFERROR((HLOOKUP(E302,'Variable priser'!$C$6:$H$16,6)+(E302-HLOOKUP(E302,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E302,'Variable priser'!$C$6:$H$16,7))/E302*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F302=0,\"Variabel pris\",IFERROR((HLOOKUP(F302,'Variable priser'!$C$6:$H$16,6)+(F302-HLOOKUP(F302,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F302,'Variable priser'!$C$6:$H$16,7))/F302*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},null,0,0,0,0,null,{"$f":"IF(E303=0,\"Variabel pris\",IFERROR((HLOOKUP(E303,'Variable priser'!$C$6:$H$18,12)+(E303-HLOOKUP(E303,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E303,'Variable priser'!$C$6:$H$18,13))/E303*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F303=0,\"Variabel pris\",IFERROR((HLOOKUP(F303,'Variable priser'!$C$6:$H$18,12)+(F303-HLOOKUP(F303,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F303,'Variable priser'!$C$6:$H$18,13))/F303*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},null,0,0,0,0,null,{"$f":"IF(E304=0,\"Variabel pris\",IFERROR((HLOOKUP(E304,'Variable priser'!$C$6:$H$18,12)+(E304-HLOOKUP(E304,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E304,'Variable priser'!$C$6:$H$18,13))/E304*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F304=0,\"Variabel pris\",IFERROR((HLOOKUP(F304,'Variable priser'!$C$6:$H$18,12)+(F304-HLOOKUP(F304,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F304,'Variable priser'!$C$6:$H$18,13))/F304*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},null,0,0,0,0,null,{"$f":"IF(E305=0,\"Variabel pris\",IFERROR((HLOOKUP(E305,'Variable priser'!$C$6:$H$16,8)+(E305-HLOOKUP(E305,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E305,'Variable priser'!$C$6:$H$16,9))/E305*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F305=0,\"Variabel pris\",IFERROR((HLOOKUP(F305,'Variable priser'!$C$6:$H$16,8)+(F305-HLOOKUP(F305,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F305,'Variable priser'!$C$6:$H$16,9))/F305*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},null,0,0,0,0,null,{"$f":"IF(E306=0,\"Variabel pris\",IFERROR((HLOOKUP(E306,'Variable priser'!$C$6:$H$16,10)+(E306-HLOOKUP(E306,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E306,'Variable priser'!$C$6:$H$16,11))/E306*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F306=0,\"Variabel pris\",IFERROR((HLOOKUP(F306,'Variable priser'!$C$6:$H$16,10)+(F306-HLOOKUP(F306,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F306,'Variable priser'!$C$6:$H$16,11))/F306*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},null,0,0,0,0,null,{"$f":"IF(E307=0,\"Variabel pris\",IFERROR((HLOOKUP(E307,'Variable priser'!$C$20:$G$24,3)+(E307-HLOOKUP(E307,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E307,'Variable priser'!$C$20:$G$24,4))/E307*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F307=0,\"Variabel pris\",IFERROR((HLOOKUP(F307,'Variable priser'!$C$20:$G$24,3)+(F307-HLOOKUP(F307,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F307,'Variable priser'!$C$20:$G$24,4))/F307*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},null,0,0,0,0,null,{"$f":"IF(E308=0,\"Variabel pris\",IFERROR((HLOOKUP(E308,'Variable priser'!$C$20:$G$25,5)+(E308-HLOOKUP(E308,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E308,'Variable priser'!$C$20:$G$25,6))/E308*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F308=0,\"Variabel pris\",IFERROR((HLOOKUP(F308,'Variable priser'!$C$20:$G$25,5)+(F308-HLOOKUP(F308,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F308,'Variable priser'!$C$20:$G$25,6))/F308*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},300,300,300,0,0,null,{"$f":"IF(E309=0,\"Variabel pris\",IFERROR((HLOOKUP(E309,'Variable priser'!$C$28:$G$38,9)+(E309-HLOOKUP(E309,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E309,'Variable priser'!$C$28:$G$38,10))/E309*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5250.9761023999999},{"$f":"IF(F309=0,\"Variabel pris\",IFERROR((HLOOKUP(F309,'Variable priser'!$C$28:$G$38,9)+(F309-HLOOKUP(F309,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F309,'Variable priser'!$C$28:$G$38,10))/F309*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5250.9761023999999},31505.8566144,31505.8566144,1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},300,300,300,0,0,null,{"$f":"IF(E310=0,\"Variabel pris\",IFERROR((HLOOKUP(E310,'Variable priser'!$C$28:$G$38,9)+(E310-HLOOKUP(E310,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E310,'Variable priser'!$C$28:$G$38,10))/E310*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":7876.4641535999999},{"$f":"IF(F310=0,\"Variabel pris\",IFERROR((HLOOKUP(F310,'Variable priser'!$C$28:$G$38,9)+(F310-HLOOKUP(F310,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F310,'Variable priser'!$C$28:$G$38,10))/F310*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":7876.4641535999999},94517.569843199992,94517.569843199992,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},null,0,0,0,0,null,{"$f":"IF(E311=0,\"Variabel pris\",IFERROR((HLOOKUP(E311,'Variable priser'!$C$28:$G$38,6)+(E311-HLOOKUP(E311,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E311,'Variable priser'!$C$28:$G$38,7))/E311*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F311=0,\"Variabel pris\",IFERROR((HLOOKUP(F311,'Variable priser'!$C$28:$G$38,6)+(F311-HLOOKUP(F311,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F311,'Variable priser'!$C$28:$G$38,7))/F311*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},null,0,0,0,0,null,{"$f":"IF(E312=0,\"Variabel pris\",IFERROR((HLOOKUP(E312,'Variable priser'!$C$28:$G$38,6)+(E312-HLOOKUP(E312,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E312,'Variable priser'!$C$28:$G$38,7))/E312*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F312=0,\"Variabel pris\",IFERROR((HLOOKUP(F312,'Variable priser'!$C$28:$G$38,6)+(F312-HLOOKUP(F312,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F312,'Variable priser'!$C$28:$G$38,7))/F312*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},null,0,0,0,0,null,{"$f":"IF(E313=0,\"Variabel pris\",IFERROR((HLOOKUP(E313,'Variable priser'!$C$40:$H$42,2)+(E313-HLOOKUP(E313,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E313,'Variable priser'!$C$40:$H$42,3))/E313*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F313=0,\"Variabel pris\",IFERROR((HLOOKUP(F313,'Variable priser'!$C$40:$H$42,2)+(F313-HLOOKUP(F313,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F313,'Variable priser'!$C$40:$H$42,3))/F313*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},null,0,0,0,0,null,{"$f":"IF(E314=0,\"Variabel pris\",IFERROR((HLOOKUP(E314,'Variable priser'!$C$44:$H$46,2)+(E314-HLOOKUP(E314,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E314,'Variable priser'!$C$44:$H$46,3))/E314*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F314=0,\"Variabel pris\",IFERROR((HLOOKUP(F314,'Variable priser'!$C$44:$H$46,2)+(F314-HLOOKUP(F314,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F314,'Variable priser'!$C$44:$H$46,3))/F314*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},1000,1000,1000,0,0,null,{"$f":"IF(E315=0,\"Variabel pris\",IFERROR((HLOOKUP(E315,'Variable priser'!$C$48:$H$50,2)+(E315-HLOOKUP(E315,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E315,'Variable priser'!$C$48:$H$50,3))/E315*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4218.1300799999999},{"$f":"IF(F315=0,\"Variabel pris\",IFERROR((HLOOKUP(F315,'Variable priser'!$C$48:$H$50,2)+(F315-HLOOKUP(F315,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F315,'Variable priser'!$C$48:$H$50,3))/F315*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4218.1300799999999},84362.601599999995,84362.601599999995,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},null,0,0,0,0,null,{"$f":"IF(E316=0,\"Variabel pris\",IFERROR((HLOOKUP(E316,'Variable priser'!$C$52:$H$54,2)+(E316-HLOOKUP(E316,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E316,'Variable priser'!$C$52:$H$54,3))/E316*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F316=0,\"Variabel pris\",IFERROR((HLOOKUP(F316,'Variable priser'!$C$52:$H$54,2)+(F316-HLOOKUP(F316,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F316,'Variable priser'!$C$52:$H$54,3))/F316*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},420,420,420,0,0,null,{"$f":"IF(E317=0,\"Variabel pris\",IFERROR((HLOOKUP(E317,'Variable priser'!$C$71:$H$73,2)+(E317-HLOOKUP(E317,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E317,'Variable priser'!$C$71:$H$73,3))/E317*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":991.64682539682542},{"$f":"IF(F317=0,\"Variabel pris\",IFERROR((HLOOKUP(F317,'Variable priser'!$C$71:$H$73,2)+(F317-HLOOKUP(F317,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F317,'Variable priser'!$C$71:$H$73,3))/F317*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":991.64682539682542},16659.666666666668,16659.666666666668,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},55,55,55,0,0,null,{"$f":"IF(E318=0,\"Variabel pris\",IFERROR((HLOOKUP(E318,'Variable priser'!$C$76:$J$78,2)+(E318-HLOOKUP(E318,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E318,'Variable priser'!$C$76:$J$78,3))/E318*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2981.4523636363683},{"$f":"IF(F318=0,\"Variabel pris\",IFERROR((HLOOKUP(F318,'Variable priser'!$C$76:$J$78,2)+(F318-HLOOKUP(F318,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F318,'Variable priser'!$C$76:$J$78,3))/F318*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2981.4523636363683},6559.195200000011,6559.195200000011,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},null,0,0,0,0,null,{"$f":"IF(E319=0,\"Variabel pris\",IFERROR((HLOOKUP(E319,'Variable priser'!$C$81:$J$83,2)+(E319-HLOOKUP(E319,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E319,'Variable priser'!$C$81:$J$83,3))/E319*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F319=0,\"Variabel pris\",IFERROR((HLOOKUP(F319,'Variable priser'!$C$81:$J$83,2)+(F319-HLOOKUP(F319,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F319,'Variable priser'!$C$81:$J$83,3))/F319*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},null,0,0,0,0,null,{"$f":"IF(E320=0,\"Variabel pris\",IFERROR((HLOOKUP(E320,'Variable priser'!$C$59:$H$61,2)+(E320-HLOOKUP(E320,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E320,'Variable priser'!$C$59:$H$61,3))/E320*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F320=0,\"Variabel pris\",IFERROR((HLOOKUP(F320,'Variable priser'!$C$59:$H$61,2)+(F320-HLOOKUP(F320,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F320,'Variable priser'!$C$59:$H$61,3))/F320*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},240,240,240,0,0,null,{"$f":"IF(E321=0,\"Variabel pris\",IFERROR((HLOOKUP(E321,'Variable priser'!$C$59:$H$64,5)+(E321-HLOOKUP(E321,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E321,'Variable priser'!$C$59:$H$64,6))/E321*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1945.7190399999999},{"$f":"IF(F321=0,\"Variabel pris\",IFERROR((HLOOKUP(F321,'Variable priser'!$C$59:$H$64,5)+(F321-HLOOKUP(F321,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F321,'Variable priser'!$C$59:$H$64,6))/F321*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1945.7190399999999},9339.451391999999,9339.451391999999,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},null,0,0,0,0,null,{"$f":"IF(E322=0,\"Variabel pris\",IFERROR((HLOOKUP(E322,'Variable priser'!$C$59:$H$67,8)+(E322-HLOOKUP(E322,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E322,'Variable priser'!$C$59:$H$67,9))/E322*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F322=0,\"Variabel pris\",IFERROR((HLOOKUP(F322,'Variable priser'!$C$59:$H$67,8)+(F322-HLOOKUP(F322,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F322,'Variable priser'!$C$59:$H$67,9))/F322*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},null,0,0,0,0,null,{"$f":"IF(E323=0,\"Variabel pris\",IFERROR((HLOOKUP(E323,'Variable priser'!$C$108:$E$110,2)+(E323-HLOOKUP(E323,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E323,'Variable priser'!$C$108:$E$110,3))/E323*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F323=0,\"Variabel pris\",IFERROR((HLOOKUP(F323,'Variable priser'!$C$108:$E$110,2)+(F323-HLOOKUP(F323,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F323,'Variable priser'!$C$108:$E$110,3))/F323*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},null,0,0,0,0,null,{"$f":"IF(E324=0,\"Variabel pris\",IFERROR((HLOOKUP(E324,'Variable priser'!$C$108:$E$110,2)+(E324-HLOOKUP(E324,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E324,'Variable priser'!$C$108:$E$110,3))/E324*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F324=0,\"Variabel pris\",IFERROR((HLOOKUP(F324,'Variable priser'!$C$108:$E$110,2)+(F324-HLOOKUP(F324,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F324,'Variable priser'!$C$108:$E$110,3))/F324*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},125,125,125,0,0,null,{"$f":"IF(E325=0,\"Variabel pris\",IFERROR((HLOOKUP(E325,'Variable priser'!$C$86:$H$88,2)+(E325-HLOOKUP(E325,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E325,'Variable priser'!$C$86:$H$88,3))/E325*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4978.49352},{"$f":"IF(F325=0,\"Variabel pris\",IFERROR((HLOOKUP(F325,'Variable priser'!$C$86:$H$88,2)+(F325-HLOOKUP(F325,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F325,'Variable priser'!$C$86:$H$88,3))/F325*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4978.49352},24892.467599999996,24892.467599999996,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},500,500,500,0,0,null,{"$f":"IF(E326=0,\"Variabel pris\",IFERROR((HLOOKUP(E326,'Variable priser'!$C$91:$J$95,4)+(E326-HLOOKUP(E326,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E326,'Variable priser'!$C$91:$J$95,5))/E326*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2079.9187499999998},{"$f":"IF(F326=0,\"Variabel pris\",IFERROR((HLOOKUP(F326,'Variable priser'!$C$91:$J$95,4)+(F326-HLOOKUP(F326,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F326,'Variable priser'!$C$91:$J$95,5))/F326*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2079.9187499999998},41598.374999999993,41598.374999999993,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},500,500,500,0,0,null,{"$f":"IF(E327=0,\"Variabel pris\",IFERROR((HLOOKUP(E327,'Variable priser'!$C$91:$J$98,7)+(E327-HLOOKUP(E327,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E327,'Variable priser'!$C$91:$J$98,8))/E327*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":886.45680000000004},{"$f":"IF(F327=0,\"Variabel pris\",IFERROR((HLOOKUP(F327,'Variable priser'!$C$91:$J$98,7)+(F327-HLOOKUP(F327,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F327,'Variable priser'!$C$91:$J$98,8))/F327*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":886.45680000000004},44322.840000000004,44322.840000000004,1,1]
["Bygninger"]
["Etageareal vandbehandlingsbygning","m²",{"$f":"Genanskaffelsespriser!E62","v":75},4108,4108,4108,0,{"$f":"IF($E329=\"\",IF($F329>0,\"Ny data\",IF($F329=\"\",\"\",0)),IF($E329=0,IF($F329=0,0,\"Ny data\"),($F329-$E329)/$E329))","v":0},null,{"$f":"Genanskaffelsespriser!$D62","v":18108},{"$f":"J329","v":18108},{"$f":"IF(ISNUMBER(E329),((J329*E329)/C329)*N329,\"\")","v":991835.52},{"$f":"IF(ISNUMBER(F329),((K329*F329)/C329)*O329,\"\")","v":991835.52},1,1]
["Etageareal kontor og mandskabsfaciliteter","m²",{"$f":"Genanskaffelsespriser!E63","v":75},745,745,745,0,0,null,{"$f":"Genanskaffelsespriser!$D63","v":19309},{"$f":"J330","v":19309},191802.73333333334,191802.73333333334,1,1]
["Værksted","m²",{"$f":"Genanskaffelsespriser!E64","v":75},471,471,471,0,0,null,{"$f":"Genanskaffelsespriser!$D64","v":14921},14921,93703.88,93703.88,1,1]
["Lager","m²",{"$f":"Genanskaffelsespriser!E65","v":75},723,723,723,0,0,null,{"$f":"Genanskaffelsespriser!$D65","v":14921},14921,143838.44,143838.44,1,1]
["Garage og rørlager","m²",{"$f":"Genanskaffelsespriser!E66","v":75},1846,1846,1846,0,0,null,{"$f":"Genanskaffelsespriser!$D66","v":10444},10444,257061.65333333332,257061.65333333332,1,1]
["Bygning for trykforøgere","m²",{"$f":"Genanskaffelsespriser!E67","v":75},941,941,941,0,0,null,{"$f":"Genanskaffelsespriser!$D67","v":20318},20318,254923.17333333334,254923.17333333334,1,1]
["Laboratorium (bygning, inkl. inventar+udstyr), Konstruktioner","m²",{"$f":"Genanskaffelsespriser!E68","v":75},20,20,20,0,0,null,{"$f":"Genanskaffelsespriser!$D68","v":20362},20362,5429.8666666666668,5429.8666666666668,1,1]
["Laboratorium (bygning, inkl. inventar+udstyr), Mek./EL","m²",{"$f":"Genanskaffelsespriser!E69","v":10},20,20,20,0,0,null,{"$f":"Genanskaffelsespriser!$D69","v":13575},13575,27150,27150,1,1]
["Andre"]
["Sikring (terror, hærværk), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E71","v":25},24,18,18,-0.25,0,"sikring er højne til avanceret ",{"$f":"Genanskaffelsespriser!$D71","v":6372},{"$f":"J338","v":6372},4587.84,4587.84,1,1]
["Sikring (terror, hærværk), SRO","stk.",{"$f":"Genanskaffelsespriser!E72","v":10},24,18,18,-0.25,0,"sikring er højne til avanceret ",{"$f":"Genanskaffelsespriser!$D72","v":14868},{"$f":"J339","v":14868},26762.400000000001,26762.400000000001,1,1]
["Sikring, mindre avanceret (hegn, porte), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E73","v":25},15,15,17,0,0.13333333333333333,null,{"$f":"Genanskaffelsespriser!$D73","v":26067},26067,15640.2,17725.560000000001,1,1]
["Sikring, mindre avanceret (hegn, porte), SRO","stk.",{"$f":"Genanskaffelsespriser!E74","v":10},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D74","v":60823},60823,0,0,1,1]
["Sikring, avanceret (hegn, porte og overvågningssystemer), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E75","v":25},87,97,97,0.11494252873563218,0,null,{"$f":"Genanskaffelsespriser!$D75","v":56318},56318,218513.84,218513.84,1,1]
["Sikring, avanceret (hegn, porte og overvågningssystemer), SRO","stk.",{"$f":"Genanskaffelsespriser!E76","v":10},87,97,97,0.11494252873563218,0,null,{"$f":"Genanskaffelsespriser!$D76","v":225271},225271,2185128.7000000002,2185128.7000000002,1,1]

{"sheet":"Distributionsanlæg","index":1,"n_rows":254,"n_cols":15,"rows_kept":254,"cut":false,"hidden":false,"merged":[],"read":"row_number_cap"}
["Distributionsanlæg","Enhed","Standard-levetid","Samlet mængde per 31/12-2023","Samlet mængde per 31/12-2024","Samlet mængde per 31/12-2025","Afvigelse \n2023-2024","Afvigelse\n2024-2025","Bemærkninger","Enhedspris\n2024","Enhedspris\n2025","Netvolumenbidrag\n2024","Netvolumenbidrag\n2025","Ejerandel\n2024 (%)","Ejerandel\n2025 (%)"]
["Ledningsnet - Land",null,null,null,null,null,null,null,null,null,null,null,null,1]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E81","v":75},202301.94856999983,202446.85099999976,202838.62599999976,{"$f":"IF($D3=\"\",IF($E3>0,\"Ny data\",IF($E3=\"\",\"\",0)),IF($D3=0,IF($E3=0,0,\"Ny data\"),($E3-$D3)/$D3))","v":7.1626808848947155E-4},{"$f":"IF($E3=\"\",IF($F3>0,\"Ny data\",IF($F3=\"\",\"\",0)),IF($E3=0,IF($F3=0,0,\"Ny data\"),($F3-$E3)/$E3))","v":1.9351992785503719E-3},null,{"$f":"Genanskaffelsespriser!$D81","v":529},{"$f":"J3","v":529},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":1427925.1223866649},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":1430688.4420533315},1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E82","v":75},448009.23002999998,450963.75573000032,451189.09453000029,{"$f":"IF($D4=\"\",IF($E4>0,\"Ny data\",IF($E4=\"\",\"\",0)),IF($D4=0,IF($E4=0,0,\"Ny data\"),($E4-$D4)/$D4))","v":6.5947875667706759E-3},{"$f":"IF($E4=\"\",IF($F4>0,\"Ny data\",IF($F4=\"\",\"\",0)),IF($E4=0,IF($F4=0,0,\"Ny data\"),($F4-$E4)/$E4))","v":4.9968272868226415E-4},null,{"$f":"Genanskaffelsespriser!$D82","v":808},{"$f":"J4","v":808},{"$f":"IF(ISNUMBER(E4),((J4*E4)/C4)*N4,\"\")","v":4858382.8617312033},{"$f":"IF(ISNUMBER(F4),((K4*F4)/C4)*O4,\"\")","v":4860810.5117365364},1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E83","v":75},136172.43870999987,137484.12848000001,138765.11247999998,9.6325642870624326E-3,9.317322764178659E-3,null,{"$f":"Genanskaffelsespriser!$D83","v":1513},1513,2773513.151869867,2799354.8690965329,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E84","v":75},65313.205140000042,64956.324260000016,66957.807360000021,-5.4641458681295068E-3,3.0812751842125317E-2,null,{"$f":"Genanskaffelsespriser!$D84","v":2944},2944,2549752.2482858673,2628317.1315712007,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E85","v":75},4770.2380000000003,4770.2380000000003,4770.2380000000003,0,0,null,{"$f":"Genanskaffelsespriser!$D85","v":5751},5751,365781.84984000004,365781.84984000004,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E86","v":100},159.43899999999999,159.43899999999999,159.43899999999999,0,0,null,{"$f":"Genanskaffelsespriser!$D86","v":899},899,1433.3566099999998,1433.3566099999998,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E87","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D87","v":1053},1053,0,0,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E88","v":100},325.37452000000002,325.37452000000002,325.37452000000002,0,0,null,{"$f":"Genanskaffelsespriser!$D88","v":1490},1490,4848.0803480000004,4848.0803480000004,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E89","v":100},2.6120000000000001,2.6120000000000001,2.6120000000000001,0,0,null,{"$f":"Genanskaffelsespriser!$D89","v":2762},2762,72.143439999999998,72.143439999999998,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E90","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D90","v":5484},5484,0,0,1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E91","v":75},366.78399000000002,366.78753,366.78753,9.6514572514104983E-6,0,null,{"$f":"Genanskaffelsespriser!$D91","v":655},655,3203.2777620000002,3203.2777620000002,1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E92","v":75},54.375710000000005,54.375710000000005,54.375710000000005,0,0,null,{"$f":"Genanskaffelsespriser!$D92","v":885},885,641.63337800000011,641.63337800000011,1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E93","v":75},725.05139000000008,725.0513900000002,725.0513900000002,1.5679831704290094E-16,0,null,{"$f":"Genanskaffelsespriser!$D93","v":1287},1287,12441.881852400003,12441.881852400003,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E94","v":75},737.09921999999995,140.99199999999999,140.99199999999999,-0.80872045964178341,0,"sto udskiftning  af ledning ",{"$f":"Genanskaffelsespriser!$D94","v":3056},3056,5744.9540266666663,5744.9540266666663,1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E95","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D95","v":8477},8477,0,0,1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E96","v":50},0,0,2,0,"Ny data","Dybvad + rugtved ",{"$f":"Genanskaffelsespriser!$D96","v":10415},10415,0,416.6,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E97","v":15},0,null,2,0,"Ny data","Dybvad + rugtved ",{"$f":"Genanskaffelsespriser!$D97","v":15623},15623,"",2083.0666666666666,1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E98","v":50},0,null,0,0,0,null,{"$f":"Genanskaffelsespriser!$D98","v":10415},10415,"",0,1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E99","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D99","v":13019},13019,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E100","v":75},7200,7142,7175,-8.0555555555555554E-3,4.6205544665359841E-3,null,{"$f":"Genanskaffelsespriser!$D100","v":4722},4722,449660.32,451738,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E101","v":75},7200,7142,7175,-8.0555555555555554E-3,4.6205544665359841E-3,null,{"$f":"Genanskaffelsespriser!$D101","v":4722},4722,449660.32,451738,1,1]
["Ledningsnet - By"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E103","v":75},77115.181440000088,75589.893529999943,75681.931529999943,-1.9779346706029651E-2,1.2175966349717458E-3,null,{"$f":"Genanskaffelsespriser!$D103","v":650},{"$f":"J25","v":650},655112.41059333284,655910.07325999951,1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E104","v":75},273526.99382999953,271859.10740999994,273922.99860999978,-6.0977031796583857E-3,7.5917677346273851E-3,null,{"$f":"Genanskaffelsespriser!$D104","v":958},{"$f":"J26","v":958},3472546.998650399,3498909.7689117305,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E105","v":75},99057.157620000085,98640.873169999832,99084.531169999813,-4.2024671412154886E-3,4.4977095776045231E-3,null,{"$f":"Genanskaffelsespriser!$D105","v":1684},1684,2214816.4055770626,2224778.0065370621,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E106","v":75},14992.692280000005,15892.692279999999,16638.264080000004,6.0029245127679917E-2,4.6912869566993538E-2,null,{"$f":"Genanskaffelsespriser!$D106","v":3153},3153,668128.78345119988,699472.6219232002,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E107","v":75},386.67599999999999,386.67599999999999,386.67599999999999,0,0,null,{"$f":"Genanskaffelsespriser!$D107","v":5998},5998,30923.768640000002,30923.768640000002,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E108","v":100},1895.4356799999996,1895.4356799999996,1867.9806800000003,0,-1.4484796445321347E-2,null,{"$f":"Genanskaffelsespriser!$D108","v":1020},1020,19333.443935999996,19053.402936000006,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E109","v":100},7338.8537500000011,7338.8537500000011,7069.1082500000002,0,-3.6755808085152379E-2,null,{"$f":"Genanskaffelsespriser!$D109","v":1203},1203,88286.410612500011,85041.37224750001,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E110","v":100},1757.8284700000004,1757.8284700000004,1462.1571700000004,0,-0.16820258918664568,null,{"$f":"Genanskaffelsespriser!$D110","v":1661},1661,29197.530886700006,24286.43059370001,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E111","v":100},58.651000000000003,58.651000000000003,58.651000000000003,0,0,null,{"$f":"Genanskaffelsespriser!$D111","v":2971},2971,1742.5212100000001,1742.5212100000001,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E112","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D112","v":5731},5731,0,0,1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E113","v":75},336.54300999999998,336.54300999999998,336.53946999999999,0,-1.0518714977876903E-5,null,{"$f":"Genanskaffelsespriser!$D113","v":776},776,3482.0983434666664,3482.0617162666667,1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E114","v":75},2470.14329,2470.14329,2186.3262900000004,0,-0.11489900247851595,null,{"$f":"Genanskaffelsespriser!$D114","v":1035},1035,34087.977401999997,30171.302802000009,1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E115","v":75},4735.0933399999994,4735.0933399999994,4048.2946100000008,0,-0.14504439103622796,null,{"$f":"Genanskaffelsespriser!$D115","v":1456},1456,91923.945373866663,78590.892695466682,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E116","v":75},848.25247999999999,848.25247999999999,715.56449999999995,0,-0.15642510116799191,null,{"$f":"Genanskaffelsespriser!$D116","v":3265},3265,36927.25796266667,31150.907899999998,1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E117","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D117","v":8724},8724,0,0,1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E118","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D118","v":11457},11457,0,0,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E119","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D119","v":17185},17185,"","",1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E120","v":50},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D120","v":11457},11457,"","",1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E121","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D121","v":14321},14321,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E122","v":75},21288,22461,22624,5.5101465614430668E-2,7.2570232848047731E-3,null,{"$f":"Genanskaffelsespriser!$D122","v":5666},5666,1696853.68,1709167.7866666666,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E123","v":75},21288,22461,22624,5.5101465614430668E-2,7.2570232848047731E-3,null,{"$f":"Genanskaffelsespriser!$D123","v":5666},5666,1696853.68,1709167.7866666666,1,1]
["Ledningsnet - City"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E125","v":75},1579.0399899999998,1379.7254700000001,1379.7254700000001,-0.12622512492542998,0,null,{"$f":"Genanskaffelsespriser!$D125","v":1078},{"$f":"J47","v":1078},19831.2540888,19831.2540888,1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E126","v":75},9847.7481400000015,9864.1248599999853,9864.1248599999908,1.6629913526590081E-3,5.5321361885493991E-16,null,{"$f":"Genanskaffelsespriser!$D126","v":1495},{"$f":"J48","v":1495},196624.88887599969,196624.88887599984,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E127","v":75},5360.4784800000025,5354.4213499999942,5354.4213499999896,-1.1299606970921606E-3,-8.4929317504395618E-16,null,{"$f":"Genanskaffelsespriser!$D127","v":2192},2192,156491.88798933316,156491.88798933302,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E128","v":75},651.69957999999986,678.61656000000005,678.61656000000005,4.1302742591916665E-2,0,null,{"$f":"Genanskaffelsespriser!$D128","v":3773},3773,34138.937078399998,34138.937078399998,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E129","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D129","v":6732},6732,0,0,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E130","v":100},137.59432000000001,130,71.56232,-5.5193557408474488E-2,-0.44952061538461541,"udskiftet/fjernet ",{"$f":"Genanskaffelsespriser!$D130","v":1448},1448,1882.4,1036.2223936,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E131","v":100},814.08724999999981,735.99375000000009,735.99375000000009,-9.5927678513574241E-2,0,null,{"$f":"Genanskaffelsespriser!$D131","v":1740},1740,12806.291250000002,12806.291250000002,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E132","v":100},309.57300999999995,309.57330999999999,309.57330999999999,9.6907672939052638E-7,0,null,{"$f":"Genanskaffelsespriser!$D132","v":2169},2169,6714.6450939000006,6714.6450939000006,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E133","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D133","v":3591},3591,0,0,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E134","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D134","v":6465},6465,"","",1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E135","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D135","v":1204},1204,0,0,1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E136","v":75},10.206,10.206,10.206,0,0,null,{"$f":"Genanskaffelsespriser!$D136","v":1572},1572,213.91775999999999,213.91775999999999,1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E137","v":75},76.394269999999992,0,0,-1,0,"udskiftet/fjernet ",{"$f":"Genanskaffelsespriser!$D137","v":1966},1966,0,0,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E138","v":75},203.81829999999999,203.81950000000001,203.81950000000001,5.8875969430194155E-6,0,null,{"$f":"Genanskaffelsespriser!$D138","v":3885},3885,10557.850100000001,10557.850100000001,1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E139","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D139","v":9458},9458,0,0,1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E140","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D140","v":12498},12498,0,0,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E141","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D141","v":18747},18747,0,0,1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E142","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D142","v":12498},12498,0,0,1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E143","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D143","v":15623},15623,0,0,1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E144","v":75},1150,1153,1157,2.6086956521739132E-3,3.469210754553339E-3,null,{"$f":"Genanskaffelsespriser!$D144","v":6139},6139,94376.893333333326,94704.306666666671,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E145","v":75},1150,1153,1157,2.6086956521739132E-3,3.469210754553339E-3,null,{"$f":"Genanskaffelsespriser!$D145","v":6139},6139,94376.893333333326,94704.306666666671,1,1]
["Ledningsnet - Indre city"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E147","v":75},0,0,0,{"$f":"IF($D69=\"\",IF($E69>0,\"Ny data\",IF($E69=\"\",\"\",0)),IF($D69=0,IF($E69=0,0,\"Ny data\"),($E69-$D69)/$D69))","v":0},{"$f":"IF($E69=\"\",IF($F69>0,\"Ny data\",IF($F69=\"\",\"\",0)),IF($E69=0,IF($F69=0,0,\"Ny data\"),($F69-$E69)/$E69))","v":0},null,{"$f":"Genanskaffelsespriser!$D147","v":1697},{"$f":"J69","v":1697},{"$f":"IF(ISNUMBER(E69),((J69*E69)/C69)*N69,\"\")","v":0},{"$f":"IF(ISNUMBER(F69),((K69*F69)/C69)*O69,\"\")","v":0},1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E148","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D148","v":2268},{"$f":"J70","v":2268},0,0,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E149","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D149","v":3009},3009,0,0,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E150","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D150","v":4773},4773,0,0,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E151","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D151","v":7915},7915,0,0,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E152","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D152","v":2067},2067,0,0,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E153","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D153","v":2513},2513,0,0,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E154","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D154","v":2986},2986,0,0,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E155","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D155","v":4591},4591,0,0,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E156","v":100},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D156","v":7648},7648,0,0,1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E157","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D157","v":1823},1823,0,0,1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E158","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D158","v":2345},2345,0,0,1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E159","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D159","v":2783},2783,0,0,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E160","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D160","v":4885},4885,0,0,1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E161","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D161","v":10641},10641,0,0,1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E162","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D162","v":13540},13540,0,0,1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E163","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D163","v":20310},20310,0,0,1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E164","v":50},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D164","v":13540},13540,0,0,1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E165","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D165","v":16925},16925,0,0,1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E166","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D166","v":7555},7555,0,0,1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E167","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D167","v":7555},7555,0,0,1,1]
["Ventiler"]
["Ventiler på ledningsnet ≤ Ø50 mm","stk.",{"$f":"Genanskaffelsespriser!E169","v":75},26960,26962,26962,7.4183976261127594E-5,0,null,{"$f":"Genanskaffelsespriser!$D169","v":7732},{"$f":"J91","v":7732},2779602.4533333331,2779602.4533333331,1,1]
["Ventiler på Ø 50mm < Ledningsnet ≤ Ø110 mm","stk.",{"$f":"Genanskaffelsespriser!E170","v":75},3091,3320,3320,7.4086056292461983E-2,0,null,{"$f":"Genanskaffelsespriser!$D170","v":8980},{"$f":"J92","v":8980},397514.66666666669,397514.66666666669,1,1]
["Ventiler på Ø110 mm < Ledningsnet ≤ Ø 250 mm","stk.",{"$f":"Genanskaffelsespriser!E171","v":75},815,855,855,4.9079754601226995E-2,0,null,{"$f":"Genanskaffelsespriser!$D171","v":21736},21736,247790.4,247790.4,1,1]
["Ventiler på Ø 250 mm < Ledningsnet ≤ Ø 500mm","stk.",{"$f":"Genanskaffelsespriser!E172","v":75},164,190,190,{"$f":"IF($D94=\"\",IF($E94>0,\"Ny data\",IF($E94=\"\",\"\",0)),IF($D94=0,IF($E94=0,0,\"Ny data\"),($E94-$D94)/$D94))","v":0.15853658536585366},{"$f":"IF($E94=\"\",IF($F94>0,\"Ny data\",IF($F94=\"\",\"\",0)),IF($E94=0,IF($F94=0,0,\"Ny data\"),($F94-$E94)/$E94))","v":0},null,{"$f":"Genanskaffelsespriser!$D172","v":78299},78299,198357.46666666667,198357.46666666667,1,1]
["Ventiler på ledningsnet > Ø 500 mm","stk.",{"$f":"Genanskaffelsespriser!E173","v":75},4,4,4,0,0,null,{"$f":"Genanskaffelsespriser!$D173","v":223733},223733,11932.426666666666,11932.426666666666,1,1]
["Pumpestationer, bygværker og bassiner 1"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E97=0,\"Variabel pris\",IFERROR((HLOOKUP(E97,'Variable priser'!$C$103:$F$105,2)+(E97-HLOOKUP(E97,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E97,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E97*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F97=0,\"Variabel pris\",IFERROR((HLOOKUP(F97,'Variable priser'!$C$103:$F$105,2)+(F97-HLOOKUP(F97,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F97,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F97*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E97),\"\",IF(E97=0,\"\",IF(ISNUMBER(E97),((J97*E97)/$C97)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F97),\"\",IF(F97=0,\"\",IF(ISNUMBER(F97),((K97*F97)/$C97)*O97,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E98=0,\"Variabel pris\",IFERROR((HLOOKUP(E98,'Variable priser'!$C$103:$F$105,2)+(E98-HLOOKUP(E98,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E98,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E98*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F98=0,\"Variabel pris\",IFERROR((HLOOKUP(F98,'Variable priser'!$C$103:$F$105,2)+(F98-HLOOKUP(F98,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F98,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F98*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E98),\"\",IF(E98=0,\"\",IF(ISNUMBER(E98),((J98*E98)/$C98)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F98),\"\",IF(F98=0,\"\",IF(ISNUMBER(F98),((K98*F98)/$C98)*O97,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E99=0,\"Variabel pris\",IFERROR((HLOOKUP(E99,'Variable priser'!$C$103:$F$105,2)+(E99-HLOOKUP(E99,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E99,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E99*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F99=0,\"Variabel pris\",IFERROR((HLOOKUP(F99,'Variable priser'!$C$103:$F$105,2)+(F99-HLOOKUP(F99,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F99,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F99*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E99),\"\",IF(E99=0,\"\",IF(ISNUMBER(E99),((J99*E99)/$C99)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F99),\"\",IF(F99=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F99),((K99*F99)/$C99)*O97,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},3000,3000,3000,0,0,null,{"$f":"IF(E100=0,\"Variabel pris\",IFERROR((HLOOKUP(E100,'Variable priser'!$C$48:$H$50,2)+(E100-HLOOKUP(E100,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E100,'Variable priser'!$C$48:$H$50,3))/E100*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2500},{"$f":"IF(F100=0,\"Variabel pris\",IFERROR((HLOOKUP(F100,'Variable priser'!$C$48:$H$50,2)+(F100-HLOOKUP(F100,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F100,'Variable priser'!$C$48:$H$50,3))/F100*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2500},{"$f":"IF(ISBLANK(E100),\"\",IF(E100=0,\"\",IF(ISNUMBER(E100),((J100*E100)/$C100)*N97,\"\")))","v":150000},{"$f":"IF(ISBLANK(F100),\"\",IF(F100=0,\"\",IF(ISNUMBER(F100),((K100*F100)/$C100)*O97,\"\")))","v":150000},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E101=0,\"Variabel pris\",IFERROR((HLOOKUP(E101,'Variable priser'!$C$55:$H$57,2)+(E101-HLOOKUP(E101,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E101,'Variable priser'!$C$55:$H$57,3))/E101*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F101=0,\"Variabel pris\",IFERROR((HLOOKUP(F101,'Variable priser'!$C$55:$H$57,2)+(F101-HLOOKUP(F101,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F101,'Variable priser'!$C$55:$H$57,3))/F101*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E101),\"\",IF(E101=0,\"\",IF(ISNUMBER(E101),((J101*E101)/$C101)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F101),\"\",IF(F101=0,\"\",IF(ISNUMBER(F101),((K101*F101)/$C101)*O97,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 2"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},36.299999999999997,36.299999999999997,36.299999999999997,0,0,null,{"$f":"IF(E103=0,\"Variabel pris\",IFERROR((HLOOKUP(E103,'Variable priser'!$C$103:$F$105,2)+(E103-HLOOKUP(E103,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E103,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E103*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1729.5192148760332},{"$f":"IF(F103=0,\"Variabel pris\",IFERROR((HLOOKUP(F103,'Variable priser'!$C$103:$F$105,2)+(F103-HLOOKUP(F103,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F103,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F103*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1729.5192148760332},{"$f":"IF(ISBLANK(E103),\"\",IF(E103=0,\"\",IF(ISNUMBER(E103),((J103*E103)/$C103)*N103,\"\")))","v":1255.63095},{"$f":"IF(ISBLANK(F103),\"\",IF(F103=0,\"\",IF(ISNUMBER(F103),((K103*F103)/$C103)*O103,\"\")))","v":1255.63095},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},36.299999999999997,36.299999999999997,36.299999999999997,0,0,null,{"$f":"IF(E104=0,\"Variabel pris\",IFERROR((HLOOKUP(E104,'Variable priser'!$C$103:$F$105,2)+(E104-HLOOKUP(E104,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E104,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E104*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4496.7499586776867},{"$f":"IF(F104=0,\"Variabel pris\",IFERROR((HLOOKUP(F104,'Variable priser'!$C$103:$F$105,2)+(F104-HLOOKUP(F104,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F104,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F104*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4496.7499586776867},{"$f":"IF(ISBLANK(E104),\"\",IF(E104=0,\"\",IF(ISNUMBER(E104),((J104*E104)/$C104)*N103,\"\")))","v":6529.2809400000006},{"$f":"IF(ISBLANK(F104),\"\",IF(F104=0,\"\",IF(ISNUMBER(F104),((K104*F104)/$C104)*O103,\"\")))","v":6529.2809400000006},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},36.299999999999997,36.299999999999997,36.299999999999997,0,0,null,{"$f":"IF(E105=0,\"Variabel pris\",IFERROR((HLOOKUP(E105,'Variable priser'!$C$103:$F$105,2)+(E105-HLOOKUP(E105,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E105,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E105*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":691.80768595041332},{"$f":"IF(F105=0,\"Variabel pris\",IFERROR((HLOOKUP(F105,'Variable priser'!$C$103:$F$105,2)+(F105-HLOOKUP(F105,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F105,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F105*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":691.80768595041332},{"$f":"IF(ISBLANK(E105),\"\",IF(E105=0,\"\",IF(ISNUMBER(E105),((J105*E105)/$C105)*N103,\"\")))","v":2511.2619000000004},{"$f":"IF(ISBLANK(F105),\"\",IF(F105=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F105),((K105*F105)/$C105)*O103,\"\")))","v":2511.2619000000004},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},null,null,null,"","",null,{"$f":"IF(E106=0,\"Variabel pris\",IFERROR((HLOOKUP(E106,'Variable priser'!$C$48:$H$50,2)+(E106-HLOOKUP(E106,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E106,'Variable priser'!$C$48:$H$50,3))/E106*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F106=0,\"Variabel pris\",IFERROR((HLOOKUP(F106,'Variable priser'!$C$48:$H$50,2)+(F106-HLOOKUP(F106,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F106,'Variable priser'!$C$48:$H$50,3))/F106*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E106),\"\",IF(E106=0,\"\",IF(ISNUMBER(E106),((J106*E106)/$C106)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F106),\"\",IF(F106=0,\"\",IF(ISNUMBER(F106),((K106*F106)/$C106)*O103,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E107=0,\"Variabel pris\",IFERROR((HLOOKUP(E107,'Variable priser'!$C$55:$H$57,2)+(E107-HLOOKUP(E107,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E107,'Variable priser'!$C$55:$H$57,3))/E107*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F107=0,\"Variabel pris\",IFERROR((HLOOKUP(F107,'Variable priser'!$C$55:$H$57,2)+(F107-HLOOKUP(F107,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F107,'Variable priser'!$C$55:$H$57,3))/F107*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E107),\"\",IF(E107=0,\"\",IF(ISNUMBER(E107),((J107*E107)/$C107)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F107),\"\",IF(F107=0,\"\",IF(ISNUMBER(F107),((K107*F107)/$C107)*O103,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 3"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},21,21,21,0,0,null,{"$f":"IF(E109=0,\"Variabel pris\",IFERROR((HLOOKUP(E109,'Variable priser'!$C$103:$F$105,2)+(E109-HLOOKUP(E109,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E109,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.9249999999997},{"$f":"IF(F109=0,\"Variabel pris\",IFERROR((HLOOKUP(F109,'Variable priser'!$C$103:$F$105,2)+(F109-HLOOKUP(F109,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F109,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.9249999999997},{"$f":"IF(ISBLANK(E109),\"\",IF(E109=0,\"\",IF(ISNUMBER(E109),((J109*E109)/$C109)*N109,\"\")))","v":806.36849999999993},{"$f":"IF(ISBLANK(F109),\"\",IF(F109=0,\"\",IF(ISNUMBER(F109),((K109*F109)/$C109)*O109,\"\")))","v":806.36849999999993},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},21,21,21,0,0,null,{"$f":"IF(E110=0,\"Variabel pris\",IFERROR((HLOOKUP(E110,'Variable priser'!$C$103:$F$105,2)+(E110-HLOOKUP(E110,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E110,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E110*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(F110=0,\"Variabel pris\",IFERROR((HLOOKUP(F110,'Variable priser'!$C$103:$F$105,2)+(F110-HLOOKUP(F110,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F110,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F110*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E110),\"\",IF(E110=0,\"\",IF(ISNUMBER(E110),((J110*E110)/$C110)*N109,\"\")))","v":4193.1162000000004},{"$f":"IF(ISBLANK(F110),\"\",IF(F110=0,\"\",IF(ISNUMBER(F110),((K110*F110)/$C110)*O109,\"\")))","v":4193.1162000000004},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},21,21,21,0,0,null,{"$f":"IF(E111=0,\"Variabel pris\",IFERROR((HLOOKUP(E111,'Variable priser'!$C$103:$F$105,2)+(E111-HLOOKUP(E111,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E111,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.96999999999991},{"$f":"IF(F111=0,\"Variabel pris\",IFERROR((HLOOKUP(F111,'Variable priser'!$C$103:$F$105,2)+(F111-HLOOKUP(F111,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F111,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.96999999999991},{"$f":"IF(ISBLANK(E111),\"\",IF(E111=0,\"\",IF(ISNUMBER(E111),((J111*E111)/$C111)*N109,\"\")))","v":1612.7369999999999},{"$f":"IF(ISBLANK(F111),\"\",IF(F111=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F111),((K111*F111)/$C111)*O109,\"\")))","v":1612.7369999999999},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},null,null,null,"","",null,{"$f":"IF(E112=0,\"Variabel pris\",IFERROR((HLOOKUP(E112,'Variable priser'!$C$48:$H$50,2)+(E112-HLOOKUP(E112,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E112,'Variable priser'!$C$48:$H$50,3))/E112*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F112=0,\"Variabel pris\",IFERROR((HLOOKUP(F112,'Variable priser'!$C$48:$H$50,2)+(F112-HLOOKUP(F112,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F112,'Variable priser'!$C$48:$H$50,3))/F112*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E112),\"\",IF(E112=0,\"\",IF(ISNUMBER(E112),((J112*E112)/$C112)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F112),\"\",IF(F112=0,\"\",IF(ISNUMBER(F112),((K112*F112)/$C112)*O109,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E113=0,\"Variabel pris\",IFERROR((HLOOKUP(E113,'Variable priser'!$C$55:$H$57,2)+(E113-HLOOKUP(E113,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E113,'Variable priser'!$C$55:$H$57,3))/E113*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F113=0,\"Variabel pris\",IFERROR((HLOOKUP(F113,'Variable priser'!$C$55:$H$57,2)+(F113-HLOOKUP(F113,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F113,'Variable priser'!$C$55:$H$57,3))/F113*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E113),\"\",IF(E113=0,\"\",IF(ISNUMBER(E113),((J113*E113)/$C113)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F113),\"\",IF(F113=0,\"\",IF(ISNUMBER(F113),((K113*F113)/$C113)*O109,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 4"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},7,7,7,0,0,null,{"$f":"IF(E115=0,\"Variabel pris\",IFERROR((HLOOKUP(E115,'Variable priser'!$C$103:$F$105,2)+(E115-HLOOKUP(E115,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E115,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E115*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F115=0,\"Variabel pris\",IFERROR((HLOOKUP(F115,'Variable priser'!$C$103:$F$105,2)+(F115-HLOOKUP(F115,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F115,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F115*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E115),\"\",IF(E115=0,\"\",IF(ISNUMBER(E115),((J115*E115)/$C115)*N115,\"\")))","v":268.78950000000003},{"$f":"IF(ISBLANK(F115),\"\",IF(F115=0,\"\",IF(ISNUMBER(F115),((K115*F115)/$C115)*O115,\"\")))","v":268.78950000000003},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},7,7,7,0,0,null,{"$f":"IF(E116=0,\"Variabel pris\",IFERROR((HLOOKUP(E116,'Variable priser'!$C$103:$F$105,2)+(E116-HLOOKUP(E116,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E116,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E116*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(F116=0,\"Variabel pris\",IFERROR((HLOOKUP(F116,'Variable priser'!$C$103:$F$105,2)+(F116-HLOOKUP(F116,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F116,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F116*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E116),\"\",IF(E116=0,\"\",IF(ISNUMBER(E116),((J116*E116)/$C116)*N115,\"\")))","v":1397.7054000000001},{"$f":"IF(ISBLANK(F116),\"\",IF(F116=0,\"\",IF(ISNUMBER(F116),((K116*F116)/$C116)*O115,\"\")))","v":1397.7054000000001},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},7,7,7,0,0,null,{"$f":"IF(E117=0,\"Variabel pris\",IFERROR((HLOOKUP(E117,'Variable priser'!$C$103:$F$105,2)+(E117-HLOOKUP(E117,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E117,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E117*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97000000000014},{"$f":"IF(F117=0,\"Variabel pris\",IFERROR((HLOOKUP(F117,'Variable priser'!$C$103:$F$105,2)+(F117-HLOOKUP(F117,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F117,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F117*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97000000000014},{"$f":"IF(ISBLANK(E117),\"\",IF(E117=0,\"\",IF(ISNUMBER(E117),((J117*E117)/$C117)*N115,\"\")))","v":537.57900000000006},{"$f":"IF(ISBLANK(F117),\"\",IF(F117=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F117),((K117*F117)/$C117)*O115,\"\")))","v":537.57900000000006},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},null,null,null,"","",null,{"$f":"IF(E118=0,\"Variabel pris\",IFERROR((HLOOKUP(E118,'Variable priser'!$C$48:$H$50,2)+(E118-HLOOKUP(E118,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E118,'Variable priser'!$C$48:$H$50,3))/E118*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F118=0,\"Variabel pris\",IFERROR((HLOOKUP(F118,'Variable priser'!$C$48:$H$50,2)+(F118-HLOOKUP(F118,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F118,'Variable priser'!$C$48:$H$50,3))/F118*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E118),\"\",IF(E118=0,\"\",IF(ISNUMBER(E118),((J118*E118)/$C118)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F118),\"\",IF(F118=0,\"\",IF(ISNUMBER(F118),((K118*F118)/$C118)*O115,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E119=0,\"Variabel pris\",IFERROR((HLOOKUP(E119,'Variable priser'!$C$55:$H$57,2)+(E119-HLOOKUP(E119,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E119,'Variable priser'!$C$55:$H$57,3))/E119*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F119=0,\"Variabel pris\",IFERROR((HLOOKUP(F119,'Variable priser'!$C$55:$H$57,2)+(F119-HLOOKUP(F119,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F119,'Variable priser'!$C$55:$H$57,3))/F119*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E119),\"\",IF(E119=0,\"\",IF(ISNUMBER(E119),((J119*E119)/$C119)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F119),\"\",IF(F119=0,\"\",IF(ISNUMBER(F119),((K119*F119)/$C119)*O115,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 5"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},135,135,135,0,0,null,{"$f":"IF(E121=0,\"Variabel pris\",IFERROR((HLOOKUP(E121,'Variable priser'!$C$103:$F$105,2)+(E121-HLOOKUP(E121,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E121,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E121*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1006.1829166666665},{"$f":"IF(F121=0,\"Variabel pris\",IFERROR((HLOOKUP(F121,'Variable priser'!$C$103:$F$105,2)+(F121-HLOOKUP(F121,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F121,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F121*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1006.1829166666665},{"$f":"IF(ISBLANK(E121),\"\",IF(E121=0,\"\",IF(ISNUMBER(E121),((J121*E121)/$C121)*N121,\"\")))","v":2716.6938749999995},{"$f":"IF(ISBLANK(F121),\"\",IF(F121=0,\"\",IF(ISNUMBER(F121),((K121*F121)/$C121)*O121,\"\")))","v":2716.6938749999995},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},135,135,135,0,0,null,{"$f":"IF(E122=0,\"Variabel pris\",IFERROR((HLOOKUP(E122,'Variable priser'!$C$103:$F$105,2)+(E122-HLOOKUP(E122,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E122,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E122*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2616.0755833333328},{"$f":"IF(F122=0,\"Variabel pris\",IFERROR((HLOOKUP(F122,'Variable priser'!$C$103:$F$105,2)+(F122-HLOOKUP(F122,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F122,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F122*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2616.0755833333328},{"$f":"IF(ISBLANK(E122),\"\",IF(E122=0,\"\",IF(ISNUMBER(E122),((J122*E122)/$C122)*N121,\"\")))","v":14126.808149999997},{"$f":"IF(ISBLANK(F122),\"\",IF(F122=0,\"\",IF(ISNUMBER(F122),((K122*F122)/$C122)*O121,\"\")))","v":14126.808149999997},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},135,135,135,0,0,null,{"$f":"IF(E123=0,\"Variabel pris\",IFERROR((HLOOKUP(E123,'Variable priser'!$C$103:$F$105,2)+(E123-HLOOKUP(E123,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E123,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E123*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":402.47316666666666},{"$f":"IF(F123=0,\"Variabel pris\",IFERROR((HLOOKUP(F123,'Variable priser'!$C$103:$F$105,2)+(F123-HLOOKUP(F123,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F123,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F123*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":402.47316666666666},{"$f":"IF(ISBLANK(E123),\"\",IF(E123=0,\"\",IF(ISNUMBER(E123),((J123*E123)/$C123)*N121,\"\")))","v":5433.3877499999999},{"$f":"IF(ISBLANK(F123),\"\",IF(F123=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F123),((K123*F123)/$C123)*O121,\"\")))","v":5433.3877499999999},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},null,null,null,"","",null,{"$f":"IF(E124=0,\"Variabel pris\",IFERROR((HLOOKUP(E124,'Variable priser'!$C$48:$H$50,2)+(E124-HLOOKUP(E124,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E124,'Variable priser'!$C$48:$H$50,3))/E124*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F124=0,\"Variabel pris\",IFERROR((HLOOKUP(F124,'Variable priser'!$C$48:$H$50,2)+(F124-HLOOKUP(F124,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F124,'Variable priser'!$C$48:$H$50,3))/F124*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E124),\"\",IF(E124=0,\"\",IF(ISNUMBER(E124),((J124*E124)/$C124)*N121,\"\")))","v":""},{"$f":"IF(ISBLANK(F124),\"\",IF(F124=0,\"\",IF(ISNUMBER(F124),((K124*F124)/$C124)*O121,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E125=0,\"Variabel pris\",IFERROR((HLOOKUP(E125,'Variable priser'!$C$55:$H$57,2)+(E125-HLOOKUP(E125,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E125,'Variable priser'!$C$55:$H$57,3))/E125*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F125=0,\"Variabel pris\",IFERROR((HLOOKUP(F125,'Variable priser'!$C$55:$H$57,2)+(F125-HLOOKUP(F125,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F125,'Variable priser'!$C$55:$H$57,3))/F125*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E125),\"\",IF(E125=0,\"\",IF(ISNUMBER(E125),((J125*E125)/$C125)*N121,\"\")))","v":""},{"$f":"IF(ISBLANK(F125),\"\",IF(F125=0,\"\",IF(ISNUMBER(F125),((K125*F125)/$C125)*O121,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 6"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},90,90,90,0,0,null,{"$f":"IF(E127=0,\"Variabel pris\",IFERROR((HLOOKUP(E127,'Variable priser'!$C$103:$F$105,2)+(E127-HLOOKUP(E127,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E127,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E127*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1145.8599999999999},{"$f":"IF(F127=0,\"Variabel pris\",IFERROR((HLOOKUP(F127,'Variable priser'!$C$103:$F$105,2)+(F127-HLOOKUP(F127,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F127,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F127*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1145.8599999999999},{"$f":"IF(ISBLANK(E127),\"\",IF(E127=0,\"\",IF(ISNUMBER(E127),((J127*E127)/$C127)*N127,\"\")))","v":2062.5479999999998},{"$f":"IF(ISBLANK(F127),\"\",IF(F127=0,\"\",IF(ISNUMBER(F127),((K127*F127)/$C127)*O127,\"\")))","v":2062.5479999999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},90,90,90,0,0,null,{"$f":"IF(E128=0,\"Variabel pris\",IFERROR((HLOOKUP(E128,'Variable priser'!$C$103:$F$105,2)+(E128-HLOOKUP(E128,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E128,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E128*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2979.2359999999999},{"$f":"IF(F128=0,\"Variabel pris\",IFERROR((HLOOKUP(F128,'Variable priser'!$C$103:$F$105,2)+(F128-HLOOKUP(F128,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F128,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F128*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2979.2359999999999},{"$f":"IF(ISBLANK(E128),\"\",IF(E128=0,\"\",IF(ISNUMBER(E128),((J128*E128)/$C128)*N127,\"\")))","v":10725.249599999999},{"$f":"IF(ISBLANK(F128),\"\",IF(F128=0,\"\",IF(ISNUMBER(F128),((K128*F128)/$C128)*O127,\"\")))","v":10725.249599999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},90,90,90,0,0,null,{"$f":"IF(E129=0,\"Variabel pris\",IFERROR((HLOOKUP(E129,'Variable priser'!$C$103:$F$105,2)+(E129-HLOOKUP(E129,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E129,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E129*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":458.34399999999999},{"$f":"IF(F129=0,\"Variabel pris\",IFERROR((HLOOKUP(F129,'Variable priser'!$C$103:$F$105,2)+(F129-HLOOKUP(F129,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F129,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F129*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":458.34399999999999},{"$f":"IF(ISBLANK(E129),\"\",IF(E129=0,\"\",IF(ISNUMBER(E129),((J129*E129)/$C129)*N127,\"\")))","v":4125.0959999999995},{"$f":"IF(ISBLANK(F129),\"\",IF(F129=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F129),((K129*F129)/$C129)*O127,\"\")))","v":4125.0959999999995},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},400,400,400,0,0,null,{"$f":"IF(E130=0,\"Variabel pris\",IFERROR((HLOOKUP(E130,'Variable priser'!$C$48:$H$50,2)+(E130-HLOOKUP(E130,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E130,'Variable priser'!$C$48:$H$50,3))/E130*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4719.3584999999994},{"$f":"IF(F130=0,\"Variabel pris\",IFERROR((HLOOKUP(F130,'Variable priser'!$C$48:$H$50,2)+(F130-HLOOKUP(F130,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F130,'Variable priser'!$C$48:$H$50,3))/F130*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4719.3584999999994},{"$f":"IF(ISBLANK(E130),\"\",IF(E130=0,\"\",IF(ISNUMBER(E130),((J130*E130)/$C130)*N127,\"\")))","v":37754.867999999995},{"$f":"IF(ISBLANK(F130),\"\",IF(F130=0,\"\",IF(ISNUMBER(F130),((K130*F130)/$C130)*O127,\"\")))","v":37754.867999999995},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E131=0,\"Variabel pris\",IFERROR((HLOOKUP(E131,'Variable priser'!$C$55:$H$57,2)+(E131-HLOOKUP(E131,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E131,'Variable priser'!$C$55:$H$57,3))/E131*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F131=0,\"Variabel pris\",IFERROR((HLOOKUP(F131,'Variable priser'!$C$55:$H$57,2)+(F131-HLOOKUP(F131,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F131,'Variable priser'!$C$55:$H$57,3))/F131*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E131),\"\",IF(E131=0,\"\",IF(ISNUMBER(E131),((J131*E131)/$C131)*N127,\"\")))","v":""},{"$f":"IF(ISBLANK(F131),\"\",IF(F131=0,\"\",IF(ISNUMBER(F131),((K131*F131)/$C131)*O127,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 7"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},25,25,25.5,0,0.02,null,{"$f":"IF(E133=0,\"Variabel pris\",IFERROR((HLOOKUP(E133,'Variable priser'!$C$103:$F$105,2)+(E133-HLOOKUP(E133,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E133,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E133*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F133=0,\"Variabel pris\",IFERROR((HLOOKUP(F133,'Variable priser'!$C$103:$F$105,2)+(F133-HLOOKUP(F133,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F133,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F133*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E133),\"\",IF(E133=0,\"\",IF(ISNUMBER(E133),((J133*E133)/$C133)*N133,\"\")))","v":959.96249999999998},{"$f":"IF(ISBLANK(F133),\"\",IF(F133=0,\"\",IF(ISNUMBER(F133),((K133*F133)/$C133)*O133,\"\")))","v":979.16174999999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},25,25,25.5,0,0.02,null,{"$f":"IF(E134=0,\"Variabel pris\",IFERROR((HLOOKUP(E134,'Variable priser'!$C$103:$F$105,2)+(E134-HLOOKUP(E134,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E134,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E134*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(F134=0,\"Variabel pris\",IFERROR((HLOOKUP(F134,'Variable priser'!$C$103:$F$105,2)+(F134-HLOOKUP(F134,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F134,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F134*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E134),\"\",IF(E134=0,\"\",IF(ISNUMBER(E134),((J134*E134)/$C134)*N133,\"\")))","v":4991.8050000000003},{"$f":"IF(ISBLANK(F134),\"\",IF(F134=0,\"\",IF(ISNUMBER(F134),((K134*F134)/$C134)*O133,\"\")))","v":5091.6411000000007},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},25,25,25.5,0,0.02,null,{"$f":"IF(E135=0,\"Variabel pris\",IFERROR((HLOOKUP(E135,'Variable priser'!$C$103:$F$105,2)+(E135-HLOOKUP(E135,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E135,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E135*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(F135=0,\"Variabel pris\",IFERROR((HLOOKUP(F135,'Variable priser'!$C$103:$F$105,2)+(F135-HLOOKUP(F135,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F135,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F135*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(ISBLANK(E135),\"\",IF(E135=0,\"\",IF(ISNUMBER(E135),((J135*E135)/$C135)*N133,\"\")))","v":1919.925},{"$f":"IF(ISBLANK(F135),\"\",IF(F135=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F135),((K135*F135)/$C135)*O133,\"\")))","v":1958.3235},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},null,null,null,"","",null,{"$f":"IF(E136=0,\"Variabel pris\",IFERROR((HLOOKUP(E136,'Variable priser'!$C$48:$H$50,2)+(E136-HLOOKUP(E136,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E136,'Variable priser'!$C$48:$H$50,3))/E136*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F136=0,\"Variabel pris\",IFERROR((HLOOKUP(F136,'Variable priser'!$C$48:$H$50,2)+(F136-HLOOKUP(F136,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F136,'Variable priser'!$C$48:$H$50,3))/F136*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E136),\"\",IF(E136=0,\"\",IF(ISNUMBER(E136),((J136*E136)/$C136)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F136),\"\",IF(F136=0,\"\",IF(ISNUMBER(F136),((K136*F136)/$C136)*O133,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E137=0,\"Variabel pris\",IFERROR((HLOOKUP(E137,'Variable priser'!$C$55:$H$57,2)+(E137-HLOOKUP(E137,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E137,'Variable priser'!$C$55:$H$57,3))/E137*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F137=0,\"Variabel pris\",IFERROR((HLOOKUP(F137,'Variable priser'!$C$55:$H$57,2)+(F137-HLOOKUP(F137,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F137,'Variable priser'!$C$55:$H$57,3))/F137*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E137),\"\",IF(E137=0,\"\",IF(ISNUMBER(E137),((J137*E137)/$C137)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F137),\"\",IF(F137=0,\"\",IF(ISNUMBER(F137),((K137*F137)/$C137)*O133,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 8"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},90,90,90,0,0,null,{"$f":"IF(E139=0,\"Variabel pris\",IFERROR((HLOOKUP(E139,'Variable priser'!$C$103:$F$105,2)+(E139-HLOOKUP(E139,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E139,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E139*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1145.8599999999999},{"$f":"IF(F139=0,\"Variabel pris\",IFERROR((HLOOKUP(F139,'Variable priser'!$C$103:$F$105,2)+(F139-HLOOKUP(F139,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F139,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F139*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1145.8599999999999},{"$f":"IF(ISBLANK(E139),\"\",IF(E139=0,\"\",IF(ISNUMBER(E139),((J139*E139)/$C139)*N139,\"\")))","v":2062.5479999999998},{"$f":"IF(ISBLANK(F139),\"\",IF(F139=0,\"\",IF(ISNUMBER(F139),((K139*F139)/$C139)*O139,\"\")))","v":2062.5479999999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},90,90,90,0,0,null,{"$f":"IF(E140=0,\"Variabel pris\",IFERROR((HLOOKUP(E140,'Variable priser'!$C$103:$F$105,2)+(E140-HLOOKUP(E140,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E140,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E140*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2979.2359999999999},{"$f":"IF(F140=0,\"Variabel pris\",IFERROR((HLOOKUP(F140,'Variable priser'!$C$103:$F$105,2)+(F140-HLOOKUP(F140,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F140,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F140*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2979.2359999999999},{"$f":"IF(ISBLANK(E140),\"\",IF(E140=0,\"\",IF(ISNUMBER(E140),((J140*E140)/$C140)*N139,\"\")))","v":10725.249599999999},{"$f":"IF(ISBLANK(F140),\"\",IF(F140=0,\"\",IF(ISNUMBER(F140),((K140*F140)/$C140)*O139,\"\")))","v":10725.249599999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},90,90,90,0,0,null,{"$f":"IF(E141=0,\"Variabel pris\",IFERROR((HLOOKUP(E141,'Variable priser'!$C$103:$F$105,2)+(E141-HLOOKUP(E141,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E141,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E141*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":458.34399999999999},{"$f":"IF(F141=0,\"Variabel pris\",IFERROR((HLOOKUP(F141,'Variable priser'!$C$103:$F$105,2)+(F141-HLOOKUP(F141,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F141,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F141*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":458.34399999999999},{"$f":"IF(ISBLANK(E141),\"\",IF(E141=0,\"\",IF(ISNUMBER(E141),((J141*E141)/$C141)*N139,\"\")))","v":4125.0959999999995},{"$f":"IF(ISBLANK(F141),\"\",IF(F141=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F141),((K141*F141)/$C141)*O139,\"\")))","v":4125.0959999999995},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},75,75,75,0,0,null,{"$f":"IF(E142=0,\"Variabel pris\",IFERROR((HLOOKUP(E142,'Variable priser'!$C$48:$H$50,2)+(E142-HLOOKUP(E142,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E142,'Variable priser'!$C$48:$H$50,3))/E142*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5207.5679999999993},{"$f":"IF(F142=0,\"Variabel pris\",IFERROR((HLOOKUP(F142,'Variable priser'!$C$48:$H$50,2)+(F142-HLOOKUP(F142,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F142,'Variable priser'!$C$48:$H$50,3))/F142*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5207.5679999999993},{"$f":"IF(ISBLANK(E142),\"\",IF(E142=0,\"\",IF(ISNUMBER(E142),((J142*E142)/$C142)*N139,\"\")))","v":7811.3519999999999},{"$f":"IF(ISBLANK(F142),\"\",IF(F142=0,\"\",IF(ISNUMBER(F142),((K142*F142)/$C142)*O139,\"\")))","v":7811.3519999999999},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E143=0,\"Variabel pris\",IFERROR((HLOOKUP(E143,'Variable priser'!$C$55:$H$57,2)+(E143-HLOOKUP(E143,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E143,'Variable priser'!$C$55:$H$57,3))/E143*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F143=0,\"Variabel pris\",IFERROR((HLOOKUP(F143,'Variable priser'!$C$55:$H$57,2)+(F143-HLOOKUP(F143,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F143,'Variable priser'!$C$55:$H$57,3))/F143*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E143),\"\",IF(E143=0,\"\",IF(ISNUMBER(E143),((J143*E143)/$C143)*N139,\"\")))","v":""},{"$f":"IF(ISBLANK(F143),\"\",IF(F143=0,\"\",IF(ISNUMBER(F143),((K143*F143)/$C143)*O139,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 9"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},4,4,4,0,0,null,{"$f":"IF(E145=0,\"Variabel pris\",IFERROR((HLOOKUP(E145,'Variable priser'!$C$103:$F$105,2)+(E145-HLOOKUP(E145,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E145,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E145*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F145=0,\"Variabel pris\",IFERROR((HLOOKUP(F145,'Variable priser'!$C$103:$F$105,2)+(F145-HLOOKUP(F145,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F145,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F145*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E145),\"\",IF(E145=0,\"\",IF(ISNUMBER(E145),((J145*E145)/$C145)*N145,\"\")))","v":153.59399999999999},{"$f":"IF(ISBLANK(F145),\"\",IF(F145=0,\"\",IF(ISNUMBER(F145),((K145*F145)/$C145)*O145,\"\")))","v":153.59399999999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},4,4,4,0,0,null,{"$f":"IF(E146=0,\"Variabel pris\",IFERROR((HLOOKUP(E146,'Variable priser'!$C$103:$F$105,2)+(E146-HLOOKUP(E146,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E146,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E146*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(F146=0,\"Variabel pris\",IFERROR((HLOOKUP(F146,'Variable priser'!$C$103:$F$105,2)+(F146-HLOOKUP(F146,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F146,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F146*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E146),\"\",IF(E146=0,\"\",IF(ISNUMBER(E146),((J146*E146)/$C146)*N145,\"\")))","v":798.68880000000001},{"$f":"IF(ISBLANK(F146),\"\",IF(F146=0,\"\",IF(ISNUMBER(F146),((K146*F146)/$C146)*O145,\"\")))","v":798.68880000000001},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},4,4,4,0,0,null,{"$f":"IF(E147=0,\"Variabel pris\",IFERROR((HLOOKUP(E147,'Variable priser'!$C$103:$F$105,2)+(E147-HLOOKUP(E147,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E147,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E147*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(F147=0,\"Variabel pris\",IFERROR((HLOOKUP(F147,'Variable priser'!$C$103:$F$105,2)+(F147-HLOOKUP(F147,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F147,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F147*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(ISBLANK(E147),\"\",IF(E147=0,\"\",IF(ISNUMBER(E147),((J147*E147)/$C147)*N145,\"\")))","v":307.18799999999999},{"$f":"IF(ISBLANK(F147),\"\",IF(F147=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F147),((K147*F147)/$C147)*O145,\"\")))","v":307.18799999999999},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E148=0,\"Variabel pris\",IFERROR((HLOOKUP(E148,'Variable priser'!$C$48:$H$50,2)+(E148-HLOOKUP(E148,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E148,'Variable priser'!$C$48:$H$50,3))/E148*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F148=0,\"Variabel pris\",IFERROR((HLOOKUP(F148,'Variable priser'!$C$48:$H$50,2)+(F148-HLOOKUP(F148,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F148,'Variable priser'!$C$48:$H$50,3))/F148*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E148),\"\",IF(E148=0,\"\",IF(ISNUMBER(E148),((J148*E148)/$C148)*N145,\"\")))","v":""},{"$f":"IF(ISBLANK(F148),\"\",IF(F148=0,\"\",IF(ISNUMBER(F148),((K148*F148)/$C148)*O145,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E149=0,\"Variabel pris\",IFERROR((HLOOKUP(E149,'Variable priser'!$C$55:$H$57,2)+(E149-HLOOKUP(E149,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E149,'Variable priser'!$C$55:$H$57,3))/E149*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F149=0,\"Variabel pris\",IFERROR((HLOOKUP(F149,'Variable priser'!$C$55:$H$57,2)+(F149-HLOOKUP(F149,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F149,'Variable priser'!$C$55:$H$57,3))/F149*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E149),\"\",IF(E149=0,\"\",IF(ISNUMBER(E149),((J149*E149)/$C149)*N145,\"\")))","v":""},{"$f":"IF(ISBLANK(F149),\"\",IF(F149=0,\"\",IF(ISNUMBER(F149),((K149*F149)/$C149)*O145,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 10"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},14,14,14,0,0,null,{"$f":"IF(E151=0,\"Variabel pris\",IFERROR((HLOOKUP(E151,'Variable priser'!$C$103:$F$105,2)+(E151-HLOOKUP(E151,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E151,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E151*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F151=0,\"Variabel pris\",IFERROR((HLOOKUP(F151,'Variable priser'!$C$103:$F$105,2)+(F151-HLOOKUP(F151,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F151,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F151*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E151),\"\",IF(E151=0,\"\",IF(ISNUMBER(E151),((J151*E151)/$C151)*N151,\"\")))","v":537.57900000000006},{"$f":"IF(ISBLANK(F151),\"\",IF(F151=0,\"\",IF(ISNUMBER(F151),((K151*F151)/$C151)*O151,\"\")))","v":537.57900000000006},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},14,14,14,0,0,null,{"$f":"IF(E152=0,\"Variabel pris\",IFERROR((HLOOKUP(E152,'Variable priser'!$C$103:$F$105,2)+(E152-HLOOKUP(E152,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E152,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E152*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(F152=0,\"Variabel pris\",IFERROR((HLOOKUP(F152,'Variable priser'!$C$103:$F$105,2)+(F152-HLOOKUP(F152,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F152,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F152*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E152),\"\",IF(E152=0,\"\",IF(ISNUMBER(E152),((J152*E152)/$C152)*N151,\"\")))","v":2795.4108000000001},{"$f":"IF(ISBLANK(F152),\"\",IF(F152=0,\"\",IF(ISNUMBER(F152),((K152*F152)/$C152)*O151,\"\")))","v":2795.4108000000001},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},14,14,14,0,0,null,{"$f":"IF(E153=0,\"Variabel pris\",IFERROR((HLOOKUP(E153,'Variable priser'!$C$103:$F$105,2)+(E153-HLOOKUP(E153,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E153,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E153*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97000000000014},{"$f":"IF(F153=0,\"Variabel pris\",IFERROR((HLOOKUP(F153,'Variable priser'!$C$103:$F$105,2)+(F153-HLOOKUP(F153,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F153,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F153*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97000000000014},{"$f":"IF(ISBLANK(E153),\"\",IF(E153=0,\"\",IF(ISNUMBER(E153),((J153*E153)/$C153)*N151,\"\")))","v":1075.1580000000001},{"$f":"IF(ISBLANK(F153),\"\",IF(F153=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F153),((K153*F153)/$C153)*O151,\"\")))","v":1075.1580000000001},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E154=0,\"Variabel pris\",IFERROR((HLOOKUP(E154,'Variable priser'!$C$48:$H$50,2)+(E154-HLOOKUP(E154,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E154,'Variable priser'!$C$48:$H$50,3))/E154*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F154=0,\"Variabel pris\",IFERROR((HLOOKUP(F154,'Variable priser'!$C$48:$H$50,2)+(F154-HLOOKUP(F154,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F154,'Variable priser'!$C$48:$H$50,3))/F154*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E154),\"\",IF(E154=0,\"\",IF(ISNUMBER(E154),((J154*E154)/$C154)*N151,\"\")))","v":""},{"$f":"IF(ISBLANK(F154),\"\",IF(F154=0,\"\",IF(ISNUMBER(F154),((K154*F154)/$C154)*O151,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E155=0,\"Variabel pris\",IFERROR((HLOOKUP(E155,'Variable priser'!$C$55:$H$57,2)+(E155-HLOOKUP(E155,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E155,'Variable priser'!$C$55:$H$57,3))/E155*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F155=0,\"Variabel pris\",IFERROR((HLOOKUP(F155,'Variable priser'!$C$55:$H$57,2)+(F155-HLOOKUP(F155,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F155,'Variable priser'!$C$55:$H$57,3))/F155*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E155),\"\",IF(E155=0,\"\",IF(ISNUMBER(E155),((J155*E155)/$C155)*N151,\"\")))","v":""},{"$f":"IF(ISBLANK(F155),\"\",IF(F155=0,\"\",IF(ISNUMBER(F155),((K155*F155)/$C155)*O151,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 11"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},7,7,7,0,0,null,{"$f":"IF(E157=0,\"Variabel pris\",IFERROR((HLOOKUP(E157,'Variable priser'!$C$103:$F$105,2)+(E157-HLOOKUP(E157,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E157,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E157*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F157=0,\"Variabel pris\",IFERROR((HLOOKUP(F157,'Variable priser'!$C$103:$F$105,2)+(F157-HLOOKUP(F157,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F157,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F157*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E157),\"\",IF(E157=0,\"\",IF(ISNUMBER(E157),((J157*E157)/$C157)*N157,\"\")))","v":268.78950000000003},{"$f":"IF(ISBLANK(F157),\"\",IF(F157=0,\"\",IF(ISNUMBER(F157),((K157*F157)/$C157)*O157,\"\")))","v":268.78950000000003},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},7,7,7,0,0,null,{"$f":"IF(E158=0,\"Variabel pris\",IFERROR((HLOOKUP(E158,'Variable priser'!$C$103:$F$105,2)+(E158-HLOOKUP(E158,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E158,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E158*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(F158=0,\"Variabel pris\",IFERROR((HLOOKUP(F158,'Variable priser'!$C$103:$F$105,2)+(F158-HLOOKUP(F158,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F158,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F158*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E158),\"\",IF(E158=0,\"\",IF(ISNUMBER(E158),((J158*E158)/$C158)*N157,\"\")))","v":1397.7054000000001},{"$f":"IF(ISBLANK(F158),\"\",IF(F158=0,\"\",IF(ISNUMBER(F158),((K158*F158)/$C158)*O157,\"\")))","v":1397.7054000000001},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},7,7,7,0,0,null,{"$f":"IF(E159=0,\"Variabel pris\",IFERROR((HLOOKUP(E159,'Variable priser'!$C$103:$F$105,2)+(E159-HLOOKUP(E159,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E159,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E159*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97000000000014},{"$f":"IF(F159=0,\"Variabel pris\",IFERROR((HLOOKUP(F159,'Variable priser'!$C$103:$F$105,2)+(F159-HLOOKUP(F159,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F159,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F159*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97000000000014},{"$f":"IF(ISBLANK(E159),\"\",IF(E159=0,\"\",IF(ISNUMBER(E159),((J159*E159)/$C159)*N157,\"\")))","v":537.57900000000006},{"$f":"IF(ISBLANK(F159),\"\",IF(F159=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F159),((K159*F159)/$C159)*O157,\"\")))","v":537.57900000000006},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E160=0,\"Variabel pris\",IFERROR((HLOOKUP(E160,'Variable priser'!$C$48:$H$50,2)+(E160-HLOOKUP(E160,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E160,'Variable priser'!$C$48:$H$50,3))/E160*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F160=0,\"Variabel pris\",IFERROR((HLOOKUP(F160,'Variable priser'!$C$48:$H$50,2)+(F160-HLOOKUP(F160,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F160,'Variable priser'!$C$48:$H$50,3))/F160*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E160),\"\",IF(E160=0,\"\",IF(ISNUMBER(E160),((J160*E160)/$C160)*N157,\"\")))","v":""},{"$f":"IF(ISBLANK(F160),\"\",IF(F160=0,\"\",IF(ISNUMBER(F160),((K160*F160)/$C160)*O157,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E161=0,\"Variabel pris\",IFERROR((HLOOKUP(E161,'Variable priser'!$C$55:$H$57,2)+(E161-HLOOKUP(E161,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E161,'Variable priser'!$C$55:$H$57,3))/E161*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F161=0,\"Variabel pris\",IFERROR((HLOOKUP(F161,'Variable priser'!$C$55:$H$57,2)+(F161-HLOOKUP(F161,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F161,'Variable priser'!$C$55:$H$57,3))/F161*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E161),\"\",IF(E161=0,\"\",IF(ISNUMBER(E161),((J161*E161)/$C161)*N157,\"\")))","v":""},{"$f":"IF(ISBLANK(F161),\"\",IF(F161=0,\"\",IF(ISNUMBER(F161),((K161*F161)/$C161)*O157,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 12"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},23,23.2,23.2,8.6956521739130124E-3,0,null,{"$f":"IF(E163=0,\"Variabel pris\",IFERROR((HLOOKUP(E163,'Variable priser'!$C$103:$F$105,2)+(E163-HLOOKUP(E163,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E163,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E163*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.9249999999997},{"$f":"IF(F163=0,\"Variabel pris\",IFERROR((HLOOKUP(F163,'Variable priser'!$C$103:$F$105,2)+(F163-HLOOKUP(F163,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F163,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F163*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.9249999999997},{"$f":"IF(ISBLANK(E163),\"\",IF(E163=0,\"\",IF(ISNUMBER(E163),((J163*E163)/$C163)*N163,\"\")))","v":890.84519999999986},{"$f":"IF(ISBLANK(F163),\"\",IF(F163=0,\"\",IF(ISNUMBER(F163),((K163*F163)/$C163)*O163,\"\")))","v":890.84519999999986},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},23,23.2,23.2,8.6956521739130124E-3,0,null,{"$f":"IF(E164=0,\"Variabel pris\",IFERROR((HLOOKUP(E164,'Variable priser'!$C$103:$F$105,2)+(E164-HLOOKUP(E164,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E164,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E164*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8049999999994},{"$f":"IF(F164=0,\"Variabel pris\",IFERROR((HLOOKUP(F164,'Variable priser'!$C$103:$F$105,2)+(F164-HLOOKUP(F164,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F164,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F164*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8049999999994},{"$f":"IF(ISBLANK(E164),\"\",IF(E164=0,\"\",IF(ISNUMBER(E164),((J164*E164)/$C164)*N163,\"\")))","v":4632.3950399999994},{"$f":"IF(ISBLANK(F164),\"\",IF(F164=0,\"\",IF(ISNUMBER(F164),((K164*F164)/$C164)*O163,\"\")))","v":4632.3950399999994},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},23,23.2,23.2,8.6956521739130124E-3,0,null,{"$f":"IF(E165=0,\"Variabel pris\",IFERROR((HLOOKUP(E165,'Variable priser'!$C$103:$F$105,2)+(E165-HLOOKUP(E165,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E165,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E165*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.96999999999991},{"$f":"IF(F165=0,\"Variabel pris\",IFERROR((HLOOKUP(F165,'Variable priser'!$C$103:$F$105,2)+(F165-HLOOKUP(F165,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F165,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F165*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.96999999999991},{"$f":"IF(ISBLANK(E165),\"\",IF(E165=0,\"\",IF(ISNUMBER(E165),((J165*E165)/$C165)*N163,\"\")))","v":1781.6904},{"$f":"IF(ISBLANK(F165),\"\",IF(F165=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F165),((K165*F165)/$C165)*O163,\"\")))","v":1781.6904},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E166=0,\"Variabel pris\",IFERROR((HLOOKUP(E166,'Variable priser'!$C$48:$H$50,2)+(E166-HLOOKUP(E166,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E166,'Variable priser'!$C$48:$H$50,3))/E166*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F166=0,\"Variabel pris\",IFERROR((HLOOKUP(F166,'Variable priser'!$C$48:$H$50,2)+(F166-HLOOKUP(F166,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F166,'Variable priser'!$C$48:$H$50,3))/F166*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E166),\"\",IF(E166=0,\"\",IF(ISNUMBER(E166),((J166*E166)/$C166)*N163,\"\")))","v":""},{"$f":"IF(ISBLANK(F166),\"\",IF(F166=0,\"\",IF(ISNUMBER(F166),((K166*F166)/$C166)*O163,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E167=0,\"Variabel pris\",IFERROR((HLOOKUP(E167,'Variable priser'!$C$55:$H$57,2)+(E167-HLOOKUP(E167,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E167,'Variable priser'!$C$55:$H$57,3))/E167*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F167=0,\"Variabel pris\",IFERROR((HLOOKUP(F167,'Variable priser'!$C$55:$H$57,2)+(F167-HLOOKUP(F167,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F167,'Variable priser'!$C$55:$H$57,3))/F167*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E167),\"\",IF(E167=0,\"\",IF(ISNUMBER(E167),((J167*E167)/$C167)*N163,\"\")))","v":""},{"$f":"IF(ISBLANK(F167),\"\",IF(F167=0,\"\",IF(ISNUMBER(F167),((K167*F167)/$C167)*O163,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 13"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},21,21.4,21.4,1.904761904761898E-2,0,null,{"$f":"IF(E169=0,\"Variabel pris\",IFERROR((HLOOKUP(E169,'Variable priser'!$C$103:$F$105,2)+(E169-HLOOKUP(E169,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E169,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E169*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F169=0,\"Variabel pris\",IFERROR((HLOOKUP(F169,'Variable priser'!$C$103:$F$105,2)+(F169-HLOOKUP(F169,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F169,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F169*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E169),\"\",IF(E169=0,\"\",IF(ISNUMBER(E169),((J169*E169)/$C169)*N169,\"\")))","v":821.72789999999998},{"$f":"IF(ISBLANK(F169),\"\",IF(F169=0,\"\",IF(ISNUMBER(F169),((K169*F169)/$C169)*O169,\"\")))","v":821.72789999999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},21,21.4,21.4,1.904761904761898E-2,0,null,{"$f":"IF(E170=0,\"Variabel pris\",IFERROR((HLOOKUP(E170,'Variable priser'!$C$103:$F$105,2)+(E170-HLOOKUP(E170,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E170,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E170*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(F170=0,\"Variabel pris\",IFERROR((HLOOKUP(F170,'Variable priser'!$C$103:$F$105,2)+(F170-HLOOKUP(F170,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F170,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F170*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E170),\"\",IF(E170=0,\"\",IF(ISNUMBER(E170),((J170*E170)/$C170)*N169,\"\")))","v":4272.9850799999995},{"$f":"IF(ISBLANK(F170),\"\",IF(F170=0,\"\",IF(ISNUMBER(F170),((K170*F170)/$C170)*O169,\"\")))","v":4272.9850799999995},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},21,21.4,21.4,1.904761904761898E-2,0,null,{"$f":"IF(E171=0,\"Variabel pris\",IFERROR((HLOOKUP(E171,'Variable priser'!$C$103:$F$105,2)+(E171-HLOOKUP(E171,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E171,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E171*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97000000000014},{"$f":"IF(F171=0,\"Variabel pris\",IFERROR((HLOOKUP(F171,'Variable priser'!$C$103:$F$105,2)+(F171-HLOOKUP(F171,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F171,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F171*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97000000000014},{"$f":"IF(ISBLANK(E171),\"\",IF(E171=0,\"\",IF(ISNUMBER(E171),((J171*E171)/$C171)*N169,\"\")))","v":1643.4558000000002},{"$f":"IF(ISBLANK(F171),\"\",IF(F171=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F171),((K171*F171)/$C171)*O169,\"\")))","v":1643.4558000000002},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},65,65,65,0,0,null,{"$f":"IF(E172=0,\"Variabel pris\",IFERROR((HLOOKUP(E172,'Variable priser'!$C$48:$H$50,2)+(E172-HLOOKUP(E172,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E172,'Variable priser'!$C$48:$H$50,3))/E172*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5207.5679999999993},{"$f":"IF(F172=0,\"Variabel pris\",IFERROR((HLOOKUP(F172,'Variable priser'!$C$48:$H$50,2)+(F172-HLOOKUP(F172,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F172,'Variable priser'!$C$48:$H$50,3))/F172*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5207.5679999999993},{"$f":"IF(ISBLANK(E172),\"\",IF(E172=0,\"\",IF(ISNUMBER(E172),((J172*E172)/$C172)*N169,\"\")))","v":6769.8383999999987},{"$f":"IF(ISBLANK(F172),\"\",IF(F172=0,\"\",IF(ISNUMBER(F172),((K172*F172)/$C172)*O169,\"\")))","v":6769.8383999999987},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E173=0,\"Variabel pris\",IFERROR((HLOOKUP(E173,'Variable priser'!$C$55:$H$57,2)+(E173-HLOOKUP(E173,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E173,'Variable priser'!$C$55:$H$57,3))/E173*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F173=0,\"Variabel pris\",IFERROR((HLOOKUP(F173,'Variable priser'!$C$55:$H$57,2)+(F173-HLOOKUP(F173,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F173,'Variable priser'!$C$55:$H$57,3))/F173*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E173),\"\",IF(E173=0,\"\",IF(ISNUMBER(E173),((J173*E173)/$C173)*N169,\"\")))","v":""},{"$f":"IF(ISBLANK(F173),\"\",IF(F173=0,\"\",IF(ISNUMBER(F173),((K173*F173)/$C173)*O169,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 14"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},30,30,30,0,0,null,{"$f":"IF(E175=0,\"Variabel pris\",IFERROR((HLOOKUP(E175,'Variable priser'!$C$103:$F$105,2)+(E175-HLOOKUP(E175,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E175,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E175*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F175=0,\"Variabel pris\",IFERROR((HLOOKUP(F175,'Variable priser'!$C$103:$F$105,2)+(F175-HLOOKUP(F175,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F175,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F175*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E175),\"\",IF(E175=0,\"\",IF(ISNUMBER(E175),((J175*E175)/$C175)*N175,\"\")))","v":1151.9549999999999},{"$f":"IF(ISBLANK(F175),\"\",IF(F175=0,\"\",IF(ISNUMBER(F175),((K175*F175)/$C175)*O175,\"\")))","v":1151.9549999999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},30,30,30,0,0,null,{"$f":"IF(E176=0,\"Variabel pris\",IFERROR((HLOOKUP(E176,'Variable priser'!$C$103:$F$105,2)+(E176-HLOOKUP(E176,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E176,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E176*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8049999999994},{"$f":"IF(F176=0,\"Variabel pris\",IFERROR((HLOOKUP(F176,'Variable priser'!$C$103:$F$105,2)+(F176-HLOOKUP(F176,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F176,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F176*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8049999999994},{"$f":"IF(ISBLANK(E176),\"\",IF(E176=0,\"\",IF(ISNUMBER(E176),((J176*E176)/$C176)*N175,\"\")))","v":5990.1660000000002},{"$f":"IF(ISBLANK(F176),\"\",IF(F176=0,\"\",IF(ISNUMBER(F176),((K176*F176)/$C176)*O175,\"\")))","v":5990.1660000000002},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},30,30,30,0,0,null,{"$f":"IF(E177=0,\"Variabel pris\",IFERROR((HLOOKUP(E177,'Variable priser'!$C$103:$F$105,2)+(E177-HLOOKUP(E177,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E177,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E177*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(F177=0,\"Variabel pris\",IFERROR((HLOOKUP(F177,'Variable priser'!$C$103:$F$105,2)+(F177-HLOOKUP(F177,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F177,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F177*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(ISBLANK(E177),\"\",IF(E177=0,\"\",IF(ISNUMBER(E177),((J177*E177)/$C177)*N175,\"\")))","v":2303.9100000000003},{"$f":"IF(ISBLANK(F177),\"\",IF(F177=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F177),((K177*F177)/$C177)*O175,\"\")))","v":2303.9100000000003},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},null,null,null,"","",null,{"$f":"IF(E178=0,\"Variabel pris\",IFERROR((HLOOKUP(E178,'Variable priser'!$C$48:$H$50,2)+(E178-HLOOKUP(E178,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E178,'Variable priser'!$C$48:$H$50,3))/E178*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F178=0,\"Variabel pris\",IFERROR((HLOOKUP(F178,'Variable priser'!$C$48:$H$50,2)+(F178-HLOOKUP(F178,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F178,'Variable priser'!$C$48:$H$50,3))/F178*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E178),\"\",IF(E178=0,\"\",IF(ISNUMBER(E178),((J178*E178)/$C178)*N175,\"\")))","v":""},{"$f":"IF(ISBLANK(F178),\"\",IF(F178=0,\"\",IF(ISNUMBER(F178),((K178*F178)/$C178)*O175,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E179=0,\"Variabel pris\",IFERROR((HLOOKUP(E179,'Variable priser'!$C$55:$H$57,2)+(E179-HLOOKUP(E179,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E179,'Variable priser'!$C$55:$H$57,3))/E179*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F179=0,\"Variabel pris\",IFERROR((HLOOKUP(F179,'Variable priser'!$C$55:$H$57,2)+(F179-HLOOKUP(F179,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F179,'Variable priser'!$C$55:$H$57,3))/F179*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E179),\"\",IF(E179=0,\"\",IF(ISNUMBER(E179),((J179*E179)/$C179)*N175,\"\")))","v":""},{"$f":"IF(ISBLANK(F179),\"\",IF(F179=0,\"\",IF(ISNUMBER(F179),((K179*F179)/$C179)*O175,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 15"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},30,30,30,0,0,null,{"$f":"IF(E181=0,\"Variabel pris\",IFERROR((HLOOKUP(E181,'Variable priser'!$C$103:$F$105,2)+(E181-HLOOKUP(E181,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E181,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E181*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F181=0,\"Variabel pris\",IFERROR((HLOOKUP(F181,'Variable priser'!$C$103:$F$105,2)+(F181-HLOOKUP(F181,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F181,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F181*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E181),\"\",IF(E181=0,\"\",IF(ISNUMBER(E181),((J181*E181)/$C181)*N181,\"\")))","v":1151.9549999999999},{"$f":"IF(ISBLANK(F181),\"\",IF(F181=0,\"\",IF(ISNUMBER(F181),((K181*F181)/$C181)*O181,\"\")))","v":1151.9549999999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},30,30,30,0,0,null,{"$f":"IF(E182=0,\"Variabel pris\",IFERROR((HLOOKUP(E182,'Variable priser'!$C$103:$F$105,2)+(E182-HLOOKUP(E182,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E182,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E182*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8049999999994},{"$f":"IF(F182=0,\"Variabel pris\",IFERROR((HLOOKUP(F182,'Variable priser'!$C$103:$F$105,2)+(F182-HLOOKUP(F182,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F182,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F182*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8049999999994},{"$f":"IF(ISBLANK(E182),\"\",IF(E182=0,\"\",IF(ISNUMBER(E182),((J182*E182)/$C182)*N181,\"\")))","v":5990.1660000000002},{"$f":"IF(ISBLANK(F182),\"\",IF(F182=0,\"\",IF(ISNUMBER(F182),((K182*F182)/$C182)*O181,\"\")))","v":5990.1660000000002},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},30,30,30,0,0,null,{"$f":"IF(E183=0,\"Variabel pris\",IFERROR((HLOOKUP(E183,'Variable priser'!$C$103:$F$105,2)+(E183-HLOOKUP(E183,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E183,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E183*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(F183=0,\"Variabel pris\",IFERROR((HLOOKUP(F183,'Variable priser'!$C$103:$F$105,2)+(F183-HLOOKUP(F183,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F183,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F183*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(ISBLANK(E183),\"\",IF(E183=0,\"\",IF(ISNUMBER(E183),((J183*E183)/$C183)*N181,\"\")))","v":2303.9100000000003},{"$f":"IF(ISBLANK(F183),\"\",IF(F183=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F183),((K183*F183)/$C183)*O181,\"\")))","v":2303.9100000000003},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},300,300,300,0,0,null,{"$f":"IF(E184=0,\"Variabel pris\",IFERROR((HLOOKUP(E184,'Variable priser'!$C$48:$H$50,2)+(E184-HLOOKUP(E184,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E184,'Variable priser'!$C$48:$H$50,3))/E184*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4773.6040000000003},{"$f":"IF(F184=0,\"Variabel pris\",IFERROR((HLOOKUP(F184,'Variable priser'!$C$48:$H$50,2)+(F184-HLOOKUP(F184,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F184,'Variable priser'!$C$48:$H$50,3))/F184*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4773.6040000000003},{"$f":"IF(ISBLANK(E184),\"\",IF(E184=0,\"\",IF(ISNUMBER(E184),((J184*E184)/$C184)*N181,\"\")))","v":28641.624000000003},{"$f":"IF(ISBLANK(F184),\"\",IF(F184=0,\"\",IF(ISNUMBER(F184),((K184*F184)/$C184)*O181,\"\")))","v":28641.624000000003},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E185=0,\"Variabel pris\",IFERROR((HLOOKUP(E185,'Variable priser'!$C$55:$H$57,2)+(E185-HLOOKUP(E185,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E185,'Variable priser'!$C$55:$H$57,3))/E185*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F185=0,\"Variabel pris\",IFERROR((HLOOKUP(F185,'Variable priser'!$C$55:$H$57,2)+(F185-HLOOKUP(F185,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F185,'Variable priser'!$C$55:$H$57,3))/F185*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E185),\"\",IF(E185=0,\"\",IF(ISNUMBER(E185),((J185*E185)/$C185)*N181,\"\")))","v":""},{"$f":"IF(ISBLANK(F185),\"\",IF(F185=0,\"\",IF(ISNUMBER(F185),((K185*F185)/$C185)*O181,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 16"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},3,3,3,0,0,null,{"$f":"IF(E187=0,\"Variabel pris\",IFERROR((HLOOKUP(E187,'Variable priser'!$C$103:$F$105,2)+(E187-HLOOKUP(E187,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E187,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E187*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F187=0,\"Variabel pris\",IFERROR((HLOOKUP(F187,'Variable priser'!$C$103:$F$105,2)+(F187-HLOOKUP(F187,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F187,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F187*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E187),\"\",IF(E187=0,\"\",IF(ISNUMBER(E187),((J187*E187)/$C187)*N187,\"\")))","v":115.1955},{"$f":"IF(ISBLANK(F187),\"\",IF(F187=0,\"\",IF(ISNUMBER(F187),((K187*F187)/$C187)*O187,\"\")))","v":115.1955},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},3,3,3,0,0,null,{"$f":"IF(E188=0,\"Variabel pris\",IFERROR((HLOOKUP(E188,'Variable priser'!$C$103:$F$105,2)+(E188-HLOOKUP(E188,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E188,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E188*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8049999999994},{"$f":"IF(F188=0,\"Variabel pris\",IFERROR((HLOOKUP(F188,'Variable priser'!$C$103:$F$105,2)+(F188-HLOOKUP(F188,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F188,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F188*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8049999999994},{"$f":"IF(ISBLANK(E188),\"\",IF(E188=0,\"\",IF(ISNUMBER(E188),((J188*E188)/$C188)*N187,\"\")))","v":599.01659999999993},{"$f":"IF(ISBLANK(F188),\"\",IF(F188=0,\"\",IF(ISNUMBER(F188),((K188*F188)/$C188)*O187,\"\")))","v":599.01659999999993},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},3,3,3,0,0,null,{"$f":"IF(E189=0,\"Variabel pris\",IFERROR((HLOOKUP(E189,'Variable priser'!$C$103:$F$105,2)+(E189-HLOOKUP(E189,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E189,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E189*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.96999999999991},{"$f":"IF(F189=0,\"Variabel pris\",IFERROR((HLOOKUP(F189,'Variable priser'!$C$103:$F$105,2)+(F189-HLOOKUP(F189,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F189,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F189*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.96999999999991},{"$f":"IF(ISBLANK(E189),\"\",IF(E189=0,\"\",IF(ISNUMBER(E189),((J189*E189)/$C189)*N187,\"\")))","v":230.39099999999999},{"$f":"IF(ISBLANK(F189),\"\",IF(F189=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F189),((K189*F189)/$C189)*O187,\"\")))","v":230.39099999999999},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E190=0,\"Variabel pris\",IFERROR((HLOOKUP(E190,'Variable priser'!$C$48:$H$50,2)+(E190-HLOOKUP(E190,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E190,'Variable priser'!$C$48:$H$50,3))/E190*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F190=0,\"Variabel pris\",IFERROR((HLOOKUP(F190,'Variable priser'!$C$48:$H$50,2)+(F190-HLOOKUP(F190,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F190,'Variable priser'!$C$48:$H$50,3))/F190*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E190),\"\",IF(E190=0,\"\",IF(ISNUMBER(E190),((J190*E190)/$C190)*N187,\"\")))","v":""},{"$f":"IF(ISBLANK(F190),\"\",IF(F190=0,\"\",IF(ISNUMBER(F190),((K190*F190)/$C190)*O187,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E191=0,\"Variabel pris\",IFERROR((HLOOKUP(E191,'Variable priser'!$C$55:$H$57,2)+(E191-HLOOKUP(E191,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E191,'Variable priser'!$C$55:$H$57,3))/E191*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F191=0,\"Variabel pris\",IFERROR((HLOOKUP(F191,'Variable priser'!$C$55:$H$57,2)+(F191-HLOOKUP(F191,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F191,'Variable priser'!$C$55:$H$57,3))/F191*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E191),\"\",IF(E191=0,\"\",IF(ISNUMBER(E191),((J191*E191)/$C191)*N187,\"\")))","v":""},{"$f":"IF(ISBLANK(F191),\"\",IF(F191=0,\"\",IF(ISNUMBER(F191),((K191*F191)/$C191)*O187,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 17"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E193=0,\"Variabel pris\",IFERROR((HLOOKUP(E193,'Variable priser'!$C$103:$F$105,2)+(E193-HLOOKUP(E193,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E193,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E193*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F193=0,\"Variabel pris\",IFERROR((HLOOKUP(F193,'Variable priser'!$C$103:$F$105,2)+(F193-HLOOKUP(F193,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F193,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F193*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E193),\"\",IF(E193=0,\"\",IF(ISNUMBER(E193),((J193*E193)/$C193)*N193,\"\")))","v":""},{"$f":"IF(ISBLANK(F193),\"\",IF(F193=0,\"\",IF(ISNUMBER(F193),((K193*F193)/$C193)*O193,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E194=0,\"Variabel pris\",IFERROR((HLOOKUP(E194,'Variable priser'!$C$103:$F$105,2)+(E194-HLOOKUP(E194,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E194,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E194*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F194=0,\"Variabel pris\",IFERROR((HLOOKUP(F194,'Variable priser'!$C$103:$F$105,2)+(F194-HLOOKUP(F194,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F194,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F194*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E194),\"\",IF(E194=0,\"\",IF(ISNUMBER(E194),((J194*E194)/$C194)*N193,\"\")))","v":""},{"$f":"IF(ISBLANK(F194),\"\",IF(F194=0,\"\",IF(ISNUMBER(F194),((K194*F194)/$C194)*O193,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E195=0,\"Variabel pris\",IFERROR((HLOOKUP(E195,'Variable priser'!$C$103:$F$105,2)+(E195-HLOOKUP(E195,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E195,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E195*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F195=0,\"Variabel pris\",IFERROR((HLOOKUP(F195,'Variable priser'!$C$103:$F$105,2)+(F195-HLOOKUP(F195,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F195,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F195*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E195),\"\",IF(E195=0,\"\",IF(ISNUMBER(E195),((J195*E195)/$C195)*N193,\"\")))","v":""},{"$f":"IF(ISBLANK(F195),\"\",IF(F195=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F195),((K195*F195)/$C195)*O193,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E196=0,\"Variabel pris\",IFERROR((HLOOKUP(E196,'Variable priser'!$C$48:$H$50,2)+(E196-HLOOKUP(E196,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E196,'Variable priser'!$C$48:$H$50,3))/E196*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F196=0,\"Variabel pris\",IFERROR((HLOOKUP(F196,'Variable priser'!$C$48:$H$50,2)+(F196-HLOOKUP(F196,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F196,'Variable priser'!$C$48:$H$50,3))/F196*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E196),\"\",IF(E196=0,\"\",IF(ISNUMBER(E196),((J196*E196)/$C196)*N193,\"\")))","v":""},{"$f":"IF(ISBLANK(F196),\"\",IF(F196=0,\"\",IF(ISNUMBER(F196),((K196*F196)/$C196)*O193,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E197=0,\"Variabel pris\",IFERROR((HLOOKUP(E197,'Variable priser'!$C$55:$H$57,2)+(E197-HLOOKUP(E197,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E197,'Variable priser'!$C$55:$H$57,3))/E197*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F197=0,\"Variabel pris\",IFERROR((HLOOKUP(F197,'Variable priser'!$C$55:$H$57,2)+(F197-HLOOKUP(F197,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F197,'Variable priser'!$C$55:$H$57,3))/F197*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E197),\"\",IF(E197=0,\"\",IF(ISNUMBER(E197),((J197*E197)/$C197)*N193,\"\")))","v":""},{"$f":"IF(ISBLANK(F197),\"\",IF(F197=0,\"\",IF(ISNUMBER(F197),((K197*F197)/$C197)*O193,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 18"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},null,null,null,"","",null,{"$f":"IF(E199=0,\"Variabel pris\",IFERROR((HLOOKUP(E199,'Variable priser'!$C$103:$F$105,2)+(E199-HLOOKUP(E199,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E199,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E199*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F199=0,\"Variabel pris\",IFERROR((HLOOKUP(F199,'Variable priser'!$C$103:$F$105,2)+(F199-HLOOKUP(F199,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F199,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F199*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E199),\"\",IF(E199=0,\"\",IF(ISNUMBER(E199),((J199*E199)/$C199)*N199,\"\")))","v":""},{"$f":"IF(ISBLANK(F199),\"\",IF(F199=0,\"\",IF(ISNUMBER(F199),((K199*F199)/$C199)*O199,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},null,null,null,"","",null,{"$f":"IF(E200=0,\"Variabel pris\",IFERROR((HLOOKUP(E200,'Variable priser'!$C$103:$F$105,2)+(E200-HLOOKUP(E200,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E200,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E200*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F200=0,\"Variabel pris\",IFERROR((HLOOKUP(F200,'Variable priser'!$C$103:$F$105,2)+(F200-HLOOKUP(F200,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F200,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F200*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E200),\"\",IF(E200=0,\"\",IF(ISNUMBER(E200),((J200*E200)/$C200)*N199,\"\")))","v":""},{"$f":"IF(ISBLANK(F200),\"\",IF(F200=0,\"\",IF(ISNUMBER(F200),((K200*F200)/$C200)*O199,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},null,null,null,"","",null,{"$f":"IF(E201=0,\"Variabel pris\",IFERROR((HLOOKUP(E201,'Variable priser'!$C$103:$F$105,2)+(E201-HLOOKUP(E201,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E201,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E201*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F201=0,\"Variabel pris\",IFERROR((HLOOKUP(F201,'Variable priser'!$C$103:$F$105,2)+(F201-HLOOKUP(F201,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F201,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F201*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E201),\"\",IF(E201=0,\"\",IF(ISNUMBER(E201),((J201*E201)/$C201)*N199,\"\")))","v":""},{"$f":"IF(ISBLANK(F201),\"\",IF(F201=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F201),((K201*F201)/$C201)*O199,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},null,null,null,"","",null,{"$f":"IF(E202=0,\"Variabel pris\",IFERROR((HLOOKUP(E202,'Variable priser'!$C$48:$H$50,2)+(E202-HLOOKUP(E202,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E202,'Variable priser'!$C$48:$H$50,3))/E202*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F202=0,\"Variabel pris\",IFERROR((HLOOKUP(F202,'Variable priser'!$C$48:$H$50,2)+(F202-HLOOKUP(F202,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F202,'Variable priser'!$C$48:$H$50,3))/F202*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E202),\"\",IF(E202=0,\"\",IF(ISNUMBER(E202),((J202*E202)/$C202)*N199,\"\")))","v":""},{"$f":"IF(ISBLANK(F202),\"\",IF(F202=0,\"\",IF(ISNUMBER(F202),((K202*F202)/$C202)*O199,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E203=0,\"Variabel pris\",IFERROR((HLOOKUP(E203,'Variable priser'!$C$55:$H$57,2)+(E203-HLOOKUP(E203,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E203,'Variable priser'!$C$55:$H$57,3))/E203*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F203=0,\"Variabel pris\",IFERROR((HLOOKUP(F203,'Variable priser'!$C$55:$H$57,2)+(F203-HLOOKUP(F203,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F203,'Variable priser'!$C$55:$H$57,3))/F203*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E203),\"\",IF(E203=0,\"\",IF(ISNUMBER(E203),((J203*E203)/$C203)*N199,\"\")))","v":""},{"$f":"IF(ISBLANK(F203),\"\",IF(F203=0,\"\",IF(ISNUMBER(F203),((K203*F203)/$C203)*O199,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 19"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},40,40,40,0,0,null,{"$f":"IF(E205=0,\"Variabel pris\",IFERROR((HLOOKUP(E205,'Variable priser'!$C$103:$F$105,2)+(E205-HLOOKUP(E205,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E205,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E205*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1645.65},{"$f":"IF(F205=0,\"Variabel pris\",IFERROR((HLOOKUP(F205,'Variable priser'!$C$103:$F$105,2)+(F205-HLOOKUP(F205,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F205,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F205*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1645.65},{"$f":"IF(ISBLANK(E205),\"\",IF(E205=0,\"\",IF(ISNUMBER(E205),((J205*E205)/$C205)*N205,\"\")))","v":1316.52},{"$f":"IF(ISBLANK(F205),\"\",IF(F205=0,\"\",IF(ISNUMBER(F205),((K205*F205)/$C205)*O205,\"\")))","v":1316.52},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},40,40,40,0,0,null,{"$f":"IF(E206=0,\"Variabel pris\",IFERROR((HLOOKUP(E206,'Variable priser'!$C$103:$F$105,2)+(E206-HLOOKUP(E206,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E206,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E206*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4278.6900000000005},{"$f":"IF(F206=0,\"Variabel pris\",IFERROR((HLOOKUP(F206,'Variable priser'!$C$103:$F$105,2)+(F206-HLOOKUP(F206,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F206,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F206*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4278.6900000000005},{"$f":"IF(ISBLANK(E206),\"\",IF(E206=0,\"\",IF(ISNUMBER(E206),((J206*E206)/$C206)*N205,\"\")))","v":6845.9040000000014},{"$f":"IF(ISBLANK(F206),\"\",IF(F206=0,\"\",IF(ISNUMBER(F206),((K206*F206)/$C206)*O205,\"\")))","v":6845.9040000000014},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},40,40,40,0,0,null,{"$f":"IF(E207=0,\"Variabel pris\",IFERROR((HLOOKUP(E207,'Variable priser'!$C$103:$F$105,2)+(E207-HLOOKUP(E207,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E207,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E207*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":658.26},{"$f":"IF(F207=0,\"Variabel pris\",IFERROR((HLOOKUP(F207,'Variable priser'!$C$103:$F$105,2)+(F207-HLOOKUP(F207,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F207,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F207*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":658.26},{"$f":"IF(ISBLANK(E207),\"\",IF(E207=0,\"\",IF(ISNUMBER(E207),((J207*E207)/$C207)*N205,\"\")))","v":2633.04},{"$f":"IF(ISBLANK(F207),\"\",IF(F207=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F207),((K207*F207)/$C207)*O205,\"\")))","v":2633.04},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E208=0,\"Variabel pris\",IFERROR((HLOOKUP(E208,'Variable priser'!$C$48:$H$50,2)+(E208-HLOOKUP(E208,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E208,'Variable priser'!$C$48:$H$50,3))/E208*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F208=0,\"Variabel pris\",IFERROR((HLOOKUP(F208,'Variable priser'!$C$48:$H$50,2)+(F208-HLOOKUP(F208,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F208,'Variable priser'!$C$48:$H$50,3))/F208*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E208),\"\",IF(E208=0,\"\",IF(ISNUMBER(E208),((J208*E208)/$C208)*N205,\"\")))","v":""},{"$f":"IF(ISBLANK(F208),\"\",IF(F208=0,\"\",IF(ISNUMBER(F208),((K208*F208)/$C208)*O205,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E209=0,\"Variabel pris\",IFERROR((HLOOKUP(E209,'Variable priser'!$C$55:$H$57,2)+(E209-HLOOKUP(E209,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E209,'Variable priser'!$C$55:$H$57,3))/E209*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F209=0,\"Variabel pris\",IFERROR((HLOOKUP(F209,'Variable priser'!$C$55:$H$57,2)+(F209-HLOOKUP(F209,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F209,'Variable priser'!$C$55:$H$57,3))/F209*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E209),\"\",IF(E209=0,\"\",IF(ISNUMBER(E209),((J209*E209)/$C209)*N205,\"\")))","v":""},{"$f":"IF(ISBLANK(F209),\"\",IF(F209=0,\"\",IF(ISNUMBER(F209),((K209*F209)/$C209)*O205,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 20"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},null,null,null,"","",null,{"$f":"IF(E211=0,\"Variabel pris\",IFERROR((HLOOKUP(E211,'Variable priser'!$C$103:$F$105,2)+(E211-HLOOKUP(E211,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E211,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E211*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F211=0,\"Variabel pris\",IFERROR((HLOOKUP(F211,'Variable priser'!$C$103:$F$105,2)+(F211-HLOOKUP(F211,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F211,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F211*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E211),\"\",IF(E211=0,\"\",IF(ISNUMBER(E211),((J211*E211)/$C211)*N211,\"\")))","v":""},{"$f":"IF(ISBLANK(F211),\"\",IF(F211=0,\"\",IF(ISNUMBER(F211),((K211*F211)/$C211)*O211,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},null,null,null,"","",null,{"$f":"IF(E212=0,\"Variabel pris\",IFERROR((HLOOKUP(E212,'Variable priser'!$C$103:$F$105,2)+(E212-HLOOKUP(E212,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E212,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E212*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F212=0,\"Variabel pris\",IFERROR((HLOOKUP(F212,'Variable priser'!$C$103:$F$105,2)+(F212-HLOOKUP(F212,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F212,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F212*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E212),\"\",IF(E212=0,\"\",IF(ISNUMBER(E212),((J212*E212)/$C212)*N211,\"\")))","v":""},{"$f":"IF(ISBLANK(F212),\"\",IF(F212=0,\"\",IF(ISNUMBER(F212),((K212*F212)/$C212)*O211,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},null,null,null,"","",null,{"$f":"IF(E213=0,\"Variabel pris\",IFERROR((HLOOKUP(E213,'Variable priser'!$C$103:$F$105,2)+(E213-HLOOKUP(E213,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E213,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E213*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F213=0,\"Variabel pris\",IFERROR((HLOOKUP(F213,'Variable priser'!$C$103:$F$105,2)+(F213-HLOOKUP(F213,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F213,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F213*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E213),\"\",IF(E213=0,\"\",IF(ISNUMBER(E213),((J213*E213)/$C213)*N211,\"\")))","v":""},{"$f":"IF(ISBLANK(F213),\"\",IF(F213=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F213),((K213*F213)/$C213)*O211,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},850,850,850,0,0,null,{"$f":"IF(E214=0,\"Variabel pris\",IFERROR((HLOOKUP(E214,'Variable priser'!$C$48:$H$50,2)+(E214-HLOOKUP(E214,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E214,'Variable priser'!$C$48:$H$50,3))/E214*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4300.8385129411763},{"$f":"IF(F214=0,\"Variabel pris\",IFERROR((HLOOKUP(F214,'Variable priser'!$C$48:$H$50,2)+(F214-HLOOKUP(F214,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F214,'Variable priser'!$C$48:$H$50,3))/F214*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4300.8385129411763},{"$f":"IF(ISBLANK(E214),\"\",IF(E214=0,\"\",IF(ISNUMBER(E214),((J214*E214)/$C214)*N211,\"\")))","v":73114.254719999997},{"$f":"IF(ISBLANK(F214),\"\",IF(F214=0,\"\",IF(ISNUMBER(F214),((K214*F214)/$C214)*O211,\"\")))","v":73114.254719999997},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E215=0,\"Variabel pris\",IFERROR((HLOOKUP(E215,'Variable priser'!$C$55:$H$57,2)+(E215-HLOOKUP(E215,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E215,'Variable priser'!$C$55:$H$57,3))/E215*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F215=0,\"Variabel pris\",IFERROR((HLOOKUP(F215,'Variable priser'!$C$55:$H$57,2)+(F215-HLOOKUP(F215,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F215,'Variable priser'!$C$55:$H$57,3))/F215*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E215),\"\",IF(E215=0,\"\",IF(ISNUMBER(E215),((J215*E215)/$C215)*N211,\"\")))","v":""},{"$f":"IF(ISBLANK(F215),\"\",IF(F215=0,\"\",IF(ISNUMBER(F215),((K215*F215)/$C215)*O211,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 21"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},225,225,225,0,0,null,{"$f":"IF(E217=0,\"Variabel pris\",IFERROR((HLOOKUP(E217,'Variable priser'!$C$103:$F$105,2)+(E217-HLOOKUP(E217,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E217,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E217*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":894.44124999999997},{"$f":"IF(F217=0,\"Variabel pris\",IFERROR((HLOOKUP(F217,'Variable priser'!$C$103:$F$105,2)+(F217-HLOOKUP(F217,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F217,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F217*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":894.44124999999997},{"$f":"IF(ISBLANK(E217),\"\",IF(E217=0,\"\",IF(ISNUMBER(E217),((J217*E217)/$C217)*N217,\"\")))","v":4024.9856249999998},{"$f":"IF(ISBLANK(F217),\"\",IF(F217=0,\"\",IF(ISNUMBER(F217),((K217*F217)/$C217)*O217,\"\")))","v":4024.9856249999998},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},225,225,225,0,0,null,{"$f":"IF(E218=0,\"Variabel pris\",IFERROR((HLOOKUP(E218,'Variable priser'!$C$103:$F$105,2)+(E218-HLOOKUP(E218,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E218,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E218*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2325.5472500000001},{"$f":"IF(F218=0,\"Variabel pris\",IFERROR((HLOOKUP(F218,'Variable priser'!$C$103:$F$105,2)+(F218-HLOOKUP(F218,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F218,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F218*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2325.5472500000001},{"$f":"IF(ISBLANK(E218),\"\",IF(E218=0,\"\",IF(ISNUMBER(E218),((J218*E218)/$C218)*N217,\"\")))","v":20929.92525},{"$f":"IF(ISBLANK(F218),\"\",IF(F218=0,\"\",IF(ISNUMBER(F218),((K218*F218)/$C218)*O217,\"\")))","v":20929.92525},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},225,225,225,0,0,null,{"$f":"IF(E219=0,\"Variabel pris\",IFERROR((HLOOKUP(E219,'Variable priser'!$C$103:$F$105,2)+(E219-HLOOKUP(E219,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E219,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E219*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":357.77650000000006},{"$f":"IF(F219=0,\"Variabel pris\",IFERROR((HLOOKUP(F219,'Variable priser'!$C$103:$F$105,2)+(F219-HLOOKUP(F219,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F219,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F219*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":357.77650000000006},{"$f":"IF(ISBLANK(E219),\"\",IF(E219=0,\"\",IF(ISNUMBER(E219),((J219*E219)/$C219)*N217,\"\")))","v":8049.9712500000005},{"$f":"IF(ISBLANK(F219),\"\",IF(F219=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F219),((K219*F219)/$C219)*O217,\"\")))","v":8049.9712500000005},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},1500,1500,1500,0,0,null,{"$f":"IF(E220=0,\"Variabel pris\",IFERROR((HLOOKUP(E220,'Variable priser'!$C$48:$H$50,2)+(E220-HLOOKUP(E220,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E220,'Variable priser'!$C$48:$H$50,3))/E220*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3359.0650400000004},{"$f":"IF(F220=0,\"Variabel pris\",IFERROR((HLOOKUP(F220,'Variable priser'!$C$48:$H$50,2)+(F220-HLOOKUP(F220,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F220,'Variable priser'!$C$48:$H$50,3))/F220*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":3359.0650400000004},{"$f":"IF(ISBLANK(E220),\"\",IF(E220=0,\"\",IF(ISNUMBER(E220),((J220*E220)/$C220)*N217,\"\")))","v":100771.95120000001},{"$f":"IF(ISBLANK(F220),\"\",IF(F220=0,\"\",IF(ISNUMBER(F220),((K220*F220)/$C220)*O217,\"\")))","v":100771.95120000001},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E221=0,\"Variabel pris\",IFERROR((HLOOKUP(E221,'Variable priser'!$C$55:$H$57,2)+(E221-HLOOKUP(E221,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E221,'Variable priser'!$C$55:$H$57,3))/E221*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F221=0,\"Variabel pris\",IFERROR((HLOOKUP(F221,'Variable priser'!$C$55:$H$57,2)+(F221-HLOOKUP(F221,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F221,'Variable priser'!$C$55:$H$57,3))/F221*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E221),\"\",IF(E221=0,\"\",IF(ISNUMBER(E221),((J221*E221)/$C221)*N217,\"\")))","v":""},{"$f":"IF(ISBLANK(F221),\"\",IF(F221=0,\"\",IF(ISNUMBER(F221),((K221*F221)/$C221)*O217,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 22"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},30,30,30,0,0,null,{"$f":"IF(E223=0,\"Variabel pris\",IFERROR((HLOOKUP(E223,'Variable priser'!$C$103:$F$105,2)+(E223-HLOOKUP(E223,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E223,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E223*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F223=0,\"Variabel pris\",IFERROR((HLOOKUP(F223,'Variable priser'!$C$103:$F$105,2)+(F223-HLOOKUP(F223,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F223,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F223*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E223),\"\",IF(E223=0,\"\",IF(ISNUMBER(E223),((J223*E223)/$C223)*N223,\"\")))","v":1151.9549999999999},{"$f":"IF(ISBLANK(F223),\"\",IF(F223=0,\"\",IF(ISNUMBER(F223),((K223*F223)/$C223)*O223,\"\")))","v":1151.9549999999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},30,30,30,0,0,null,{"$f":"IF(E224=0,\"Variabel pris\",IFERROR((HLOOKUP(E224,'Variable priser'!$C$103:$F$105,2)+(E224-HLOOKUP(E224,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E224,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E224*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8049999999994},{"$f":"IF(F224=0,\"Variabel pris\",IFERROR((HLOOKUP(F224,'Variable priser'!$C$103:$F$105,2)+(F224-HLOOKUP(F224,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F224,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F224*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8049999999994},{"$f":"IF(ISBLANK(E224),\"\",IF(E224=0,\"\",IF(ISNUMBER(E224),((J224*E224)/$C224)*N223,\"\")))","v":5990.1660000000002},{"$f":"IF(ISBLANK(F224),\"\",IF(F224=0,\"\",IF(ISNUMBER(F224),((K224*F224)/$C224)*O223,\"\")))","v":5990.1660000000002},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},30,30,30,0,0,null,{"$f":"IF(E225=0,\"Variabel pris\",IFERROR((HLOOKUP(E225,'Variable priser'!$C$103:$F$105,2)+(E225-HLOOKUP(E225,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E225,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E225*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(F225=0,\"Variabel pris\",IFERROR((HLOOKUP(F225,'Variable priser'!$C$103:$F$105,2)+(F225-HLOOKUP(F225,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F225,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F225*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(ISBLANK(E225),\"\",IF(E225=0,\"\",IF(ISNUMBER(E225),((J225*E225)/$C225)*N223,\"\")))","v":2303.9100000000003},{"$f":"IF(ISBLANK(F225),\"\",IF(F225=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F225),((K225*F225)/$C225)*O223,\"\")))","v":2303.9100000000003},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},145,145,145,0,0,null,{"$f":"IF(E226=0,\"Variabel pris\",IFERROR((HLOOKUP(E226,'Variable priser'!$C$48:$H$50,2)+(E226-HLOOKUP(E226,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E226,'Variable priser'!$C$48:$H$50,3))/E226*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5005.5502758620687},{"$f":"IF(F226=0,\"Variabel pris\",IFERROR((HLOOKUP(F226,'Variable priser'!$C$48:$H$50,2)+(F226-HLOOKUP(F226,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F226,'Variable priser'!$C$48:$H$50,3))/F226*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":5005.5502758620687},{"$f":"IF(ISBLANK(E226),\"\",IF(E226=0,\"\",IF(ISNUMBER(E226),((J226*E226)/$C226)*N223,\"\")))","v":14516.095799999999},{"$f":"IF(ISBLANK(F226),\"\",IF(F226=0,\"\",IF(ISNUMBER(F226),((K226*F226)/$C226)*O223,\"\")))","v":14516.095799999999},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E227=0,\"Variabel pris\",IFERROR((HLOOKUP(E227,'Variable priser'!$C$55:$H$57,2)+(E227-HLOOKUP(E227,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E227,'Variable priser'!$C$55:$H$57,3))/E227*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F227=0,\"Variabel pris\",IFERROR((HLOOKUP(F227,'Variable priser'!$C$55:$H$57,2)+(F227-HLOOKUP(F227,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F227,'Variable priser'!$C$55:$H$57,3))/F227*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E227),\"\",IF(E227=0,\"\",IF(ISNUMBER(E227),((J227*E227)/$C227)*N223,\"\")))","v":""},{"$f":"IF(ISBLANK(F227),\"\",IF(F227=0,\"\",IF(ISNUMBER(F227),((K227*F227)/$C227)*O223,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 23"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},24,24.2,24.2,8.3333333333333037E-3,0,null,{"$f":"IF(E229=0,\"Variabel pris\",IFERROR((HLOOKUP(E229,'Variable priser'!$C$103:$F$105,2)+(E229-HLOOKUP(E229,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E229,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E229*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(F229=0,\"Variabel pris\",IFERROR((HLOOKUP(F229,'Variable priser'!$C$103:$F$105,2)+(F229-HLOOKUP(F229,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F229,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F229*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1919.925},{"$f":"IF(ISBLANK(E229),\"\",IF(E229=0,\"\",IF(ISNUMBER(E229),((J229*E229)/$C229)*N229,\"\")))","v":929.24369999999999},{"$f":"IF(ISBLANK(F229),\"\",IF(F229=0,\"\",IF(ISNUMBER(F229),((K229*F229)/$C229)*O229,\"\")))","v":929.24369999999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},24,24.2,24.2,8.3333333333333037E-3,0,null,{"$f":"IF(E230=0,\"Variabel pris\",IFERROR((HLOOKUP(E230,'Variable priser'!$C$103:$F$105,2)+(E230-HLOOKUP(E230,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E230,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E230*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(F230=0,\"Variabel pris\",IFERROR((HLOOKUP(F230,'Variable priser'!$C$103:$F$105,2)+(F230-HLOOKUP(F230,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F230,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F230*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4991.8050000000003},{"$f":"IF(ISBLANK(E230),\"\",IF(E230=0,\"\",IF(ISNUMBER(E230),((J230*E230)/$C230)*N229,\"\")))","v":4832.0672400000003},{"$f":"IF(ISBLANK(F230),\"\",IF(F230=0,\"\",IF(ISNUMBER(F230),((K230*F230)/$C230)*O229,\"\")))","v":4832.0672400000003},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},24,24.2,24.2,8.3333333333333037E-3,0,null,{"$f":"IF(E231=0,\"Variabel pris\",IFERROR((HLOOKUP(E231,'Variable priser'!$C$103:$F$105,2)+(E231-HLOOKUP(E231,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E231,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E231*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(F231=0,\"Variabel pris\",IFERROR((HLOOKUP(F231,'Variable priser'!$C$103:$F$105,2)+(F231-HLOOKUP(F231,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F231,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F231*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":767.97},{"$f":"IF(ISBLANK(E231),\"\",IF(E231=0,\"\",IF(ISNUMBER(E231),((J231*E231)/$C231)*N229,\"\")))","v":1858.4874},{"$f":"IF(ISBLANK(F231),\"\",IF(F231=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F231),((K231*F231)/$C231)*O229,\"\")))","v":1858.4874},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},null,null,null,"","",null,{"$f":"IF(E232=0,\"Variabel pris\",IFERROR((HLOOKUP(E232,'Variable priser'!$C$48:$H$50,2)+(E232-HLOOKUP(E232,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E232,'Variable priser'!$C$48:$H$50,3))/E232*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F232=0,\"Variabel pris\",IFERROR((HLOOKUP(F232,'Variable priser'!$C$48:$H$50,2)+(F232-HLOOKUP(F232,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F232,'Variable priser'!$C$48:$H$50,3))/F232*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E232),\"\",IF(E232=0,\"\",IF(ISNUMBER(E232),((J232*E232)/$C232)*N229,\"\")))","v":""},{"$f":"IF(ISBLANK(F232),\"\",IF(F232=0,\"\",IF(ISNUMBER(F232),((K232*F232)/$C232)*O229,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},null,null,null,"","",null,{"$f":"IF(E233=0,\"Variabel pris\",IFERROR((HLOOKUP(E233,'Variable priser'!$C$55:$H$57,2)+(E233-HLOOKUP(E233,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E233,'Variable priser'!$C$55:$H$57,3))/E233*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F233=0,\"Variabel pris\",IFERROR((HLOOKUP(F233,'Variable priser'!$C$55:$H$57,2)+(F233-HLOOKUP(F233,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F233,'Variable priser'!$C$55:$H$57,3))/F233*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E233),\"\",IF(E233=0,\"\",IF(ISNUMBER(E233),((J233*E233)/$C233)*N229,\"\")))","v":""},{"$f":"IF(ISBLANK(F233),\"\",IF(F233=0,\"\",IF(ISNUMBER(F233),((K233*F233)/$C233)*O229,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 24"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},180,180,180,0,0,null,{"$f":"IF(E235=0,\"Variabel pris\",IFERROR((HLOOKUP(E235,'Variable priser'!$C$103:$F$105,2)+(E235-HLOOKUP(E235,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E235,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E235*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":936.3443749999999},{"$f":"IF(F235=0,\"Variabel pris\",IFERROR((HLOOKUP(F235,'Variable priser'!$C$103:$F$105,2)+(F235-HLOOKUP(F235,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F235,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F235*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":936.3443749999999},{"$f":"IF(ISBLANK(E235),\"\",IF(E235=0,\"\",IF(ISNUMBER(E235),((J235*E235)/$C235)*N235,\"\")))","v":3370.8397499999996},{"$f":"IF(ISBLANK(F235),\"\",IF(F235=0,\"\",IF(ISNUMBER(F235),((K235*F235)/$C235)*O235,\"\")))","v":3370.8397499999996},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},180,180,180,0,0,null,{"$f":"IF(E236=0,\"Variabel pris\",IFERROR((HLOOKUP(E236,'Variable priser'!$C$103:$F$105,2)+(E236-HLOOKUP(E236,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E236,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E236*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2434.495375},{"$f":"IF(F236=0,\"Variabel pris\",IFERROR((HLOOKUP(F236,'Variable priser'!$C$103:$F$105,2)+(F236-HLOOKUP(F236,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F236,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F236*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2434.495375},{"$f":"IF(ISBLANK(E236),\"\",IF(E236=0,\"\",IF(ISNUMBER(E236),((J236*E236)/$C236)*N235,\"\")))","v":17528.366699999999},{"$f":"IF(ISBLANK(F236),\"\",IF(F236=0,\"\",IF(ISNUMBER(F236),((K236*F236)/$C236)*O235,\"\")))","v":17528.366699999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},180,180,180,0,0,null,{"$f":"IF(E237=0,\"Variabel pris\",IFERROR((HLOOKUP(E237,'Variable priser'!$C$103:$F$105,2)+(E237-HLOOKUP(E237,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E237,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E237*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":374.53775000000002},{"$f":"IF(F237=0,\"Variabel pris\",IFERROR((HLOOKUP(F237,'Variable priser'!$C$103:$F$105,2)+(F237-HLOOKUP(F237,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F237,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F237*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":374.53775000000002},{"$f":"IF(ISBLANK(E237),\"\",IF(E237=0,\"\",IF(ISNUMBER(E237),((J237*E237)/$C237)*N235,\"\")))","v":6741.6795000000002},{"$f":"IF(ISBLANK(F237),\"\",IF(F237=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F237),((K237*F237)/$C237)*O235,\"\")))","v":6741.6795000000002},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E238=0,\"Variabel pris\",IFERROR((HLOOKUP(E238,'Variable priser'!$C$48:$H$50,2)+(E238-HLOOKUP(E238,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E238,'Variable priser'!$C$48:$H$50,3))/E238*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F238=0,\"Variabel pris\",IFERROR((HLOOKUP(F238,'Variable priser'!$C$48:$H$50,2)+(F238-HLOOKUP(F238,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F238,'Variable priser'!$C$48:$H$50,3))/F238*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E238),\"\",IF(E238=0,\"\",IF(ISNUMBER(E238),((J238*E238)/$C238)*N235,\"\")))","v":""},{"$f":"IF(ISBLANK(F238),\"\",IF(F238=0,\"\",IF(ISNUMBER(F238),((K238*F238)/$C238)*O235,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E239=0,\"Variabel pris\",IFERROR((HLOOKUP(E239,'Variable priser'!$C$55:$H$57,2)+(E239-HLOOKUP(E239,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E239,'Variable priser'!$C$55:$H$57,3))/E239*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F239=0,\"Variabel pris\",IFERROR((HLOOKUP(F239,'Variable priser'!$C$55:$H$57,2)+(F239-HLOOKUP(F239,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F239,'Variable priser'!$C$55:$H$57,3))/F239*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E239),\"\",IF(E239=0,\"\",IF(ISNUMBER(E239),((J239*E239)/$C239)*N235,\"\")))","v":""},{"$f":"IF(ISBLANK(F239),\"\",IF(F239=0,\"\",IF(ISNUMBER(F239),((K239*F239)/$C239)*O235,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 25"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},180,180,180,0,0,"OK",{"$f":"IF(E241=0,\"Variabel pris\",IFERROR((HLOOKUP(E241,'Variable priser'!$C$103:$F$105,2)+(E241-HLOOKUP(E241,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E241,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E241*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":936.3443749999999},{"$f":"IF(F241=0,\"Variabel pris\",IFERROR((HLOOKUP(F241,'Variable priser'!$C$103:$F$105,2)+(F241-HLOOKUP(F241,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F241,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F241*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":936.3443749999999},{"$f":"IF(ISBLANK(E241),\"\",IF(E241=0,\"\",IF(ISNUMBER(E241),((J241*E241)/$C241)*N241,\"\")))","v":3370.8397499999996},{"$f":"IF(ISBLANK(F241),\"\",IF(F241=0,\"\",IF(ISNUMBER(F241),((K241*F241)/$C241)*O241,\"\")))","v":3370.8397499999996},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},180,180,180,0,0,null,{"$f":"IF(E242=0,\"Variabel pris\",IFERROR((HLOOKUP(E242,'Variable priser'!$C$103:$F$105,2)+(E242-HLOOKUP(E242,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E242,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E242*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2434.495375},{"$f":"IF(F242=0,\"Variabel pris\",IFERROR((HLOOKUP(F242,'Variable priser'!$C$103:$F$105,2)+(F242-HLOOKUP(F242,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F242,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F242*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2434.495375},{"$f":"IF(ISBLANK(E242),\"\",IF(E242=0,\"\",IF(ISNUMBER(E242),((J242*E242)/$C242)*N241,\"\")))","v":17528.366699999999},{"$f":"IF(ISBLANK(F242),\"\",IF(F242=0,\"\",IF(ISNUMBER(F242),((K242*F242)/$C242)*O241,\"\")))","v":17528.366699999999},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},180,180,180,0,0,null,{"$f":"IF(E243=0,\"Variabel pris\",IFERROR((HLOOKUP(E243,'Variable priser'!$C$103:$F$105,2)+(E243-HLOOKUP(E243,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E243,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E243*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":374.53775000000002},{"$f":"IF(F243=0,\"Variabel pris\",IFERROR((HLOOKUP(F243,'Variable priser'!$C$103:$F$105,2)+(F243-HLOOKUP(F243,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F243,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F243*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":374.53775000000002},{"$f":"IF(ISBLANK(E243),\"\",IF(E243=0,\"\",IF(ISNUMBER(E243),((J243*E243)/$C243)*N241,\"\")))","v":6741.6795000000002},{"$f":"IF(ISBLANK(F243),\"\",IF(F243=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F243),((K243*F243)/$C243)*O241,\"\")))","v":6741.6795000000002},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E244=0,\"Variabel pris\",IFERROR((HLOOKUP(E244,'Variable priser'!$C$48:$H$50,2)+(E244-HLOOKUP(E244,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E244,'Variable priser'!$C$48:$H$50,3))/E244*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F244=0,\"Variabel pris\",IFERROR((HLOOKUP(F244,'Variable priser'!$C$48:$H$50,2)+(F244-HLOOKUP(F244,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F244,'Variable priser'!$C$48:$H$50,3))/F244*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E244),\"\",IF(E244=0,\"\",IF(ISNUMBER(E244),((J244*E244)/$C244)*N241,\"\")))","v":""},{"$f":"IF(ISBLANK(F244),\"\",IF(F244=0,\"\",IF(ISNUMBER(F244),((K244*F244)/$C244)*O241,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E245=0,\"Variabel pris\",IFERROR((HLOOKUP(E245,'Variable priser'!$C$55:$H$57,2)+(E245-HLOOKUP(E245,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E245,'Variable priser'!$C$55:$H$57,3))/E245*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F245=0,\"Variabel pris\",IFERROR((HLOOKUP(F245,'Variable priser'!$C$55:$H$57,2)+(F245-HLOOKUP(F245,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F245,'Variable priser'!$C$55:$H$57,3))/F245*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E245),\"\",IF(E245=0,\"\",IF(ISNUMBER(E245),((J245*E245)/$C245)*N241,\"\")))","v":""},{"$f":"IF(ISBLANK(F245),\"\",IF(F245=0,\"\",IF(ISNUMBER(F245),((K245*F245)/$C245)*O241,\"\")))","v":""},1,1]
["Andre"]
["Afregningsmålere, mekaniske, ","stk.",{"$f":"Genanskaffelsespriser!E181","v":8},66,61,42,-7.575757575757576E-2,-0.31147540983606559,"udskfitning til elektroniske målere ",{"$f":"Genanskaffelsespriser!$D181","v":1300},{"$f":"J247","v":1300},9912.5,6825,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning ≤ 4 m3/t","stk.",10,26843,27176,27276,1.2405468837313267E-2,3.6797173977038563E-3,null,{"$f":"Genanskaffelsespriser!$D182","v":1450},{"$f":"J248","v":1450},3940520,3955020,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 4 m3/t ≤ 15 m3/t","stk.",10,676,696,710,2.9585798816568046E-2,2.0114942528735632E-2,null,{"$f":"Genanskaffelsespriser!$D183","v":2076},2076,144489.60000000001,147396,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 15 m3/t ≤ 300 m3/t ","stk.",10,120,119,92,-8.3333333333333332E-3,-0.22689075630252101,"færre målere ",{"$f":"Genanskaffelsespriser!$D184","v":20000},20000,238000,184000,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 300 m3/t","stk.",10,0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D185","v":26000},26000,0,0,1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, Konstruktioner","stk.",50,28,53,53,{"$f":"IF($D252=\"\",IF($E252>0,\"Ny data\",IF($E252=\"\",\"\",0)),IF($D252=0,IF($E252=0,0,\"Ny data\"),($E252-$D252)/$D252))","v":0.8928571428571429},{"$f":"IF($E252=\"\",IF($F252>0,\"Ny data\",IF($F252=\"\",\"\",0)),IF($E252=0,IF($F252=0,0,\"Ny data\"),($F252-$E252)/$E252))","v":0},"Bedre data og registrering ",{"$f":"Genanskaffelsespriser!$D186","v":78845},78845,{"$f":"IF(ISNUMBER(E252),((J252*E252)/C252)*N252,\"\")","v":83575.7},{"$f":"IF(ISNUMBER(F252),((K252*F252)/C252)*O252,\"\")","v":83575.7},1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, Mek./EL","stk.",15,28,53,53,0.8928571428571429,0,"Bedre data og registrering ",{"$f":"Genanskaffelsespriser!$D187","v":90108},90108,318381.59999999998,318381.59999999998,1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, SRO","stk.",10,28,53,53,0.8928571428571429,0,"Bedre data og registrering ",{"$f":"Genanskaffelsespriser!$D188","v":56318},56318,298485.40000000002,298485.40000000002,1,1]

{"sheet":"Fællesfunktionsanlæg","index":2,"n_rows":11,"n_cols":15,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
["Fællesfunktionsanlæg","Enhed","Standard-levetid","Samlet mængde per 31/12-2023","Samlet mængde per 31/12-2024","Samlet mængde per 31/12-2025","Afvigelse\n2023-2024","Afvigelse\n2024-2025","Bemærkninger","Enhedspris\n2024","Enhedspris\n2025","Netvolumenbidrag\n2024","Netvolumenbidrag\n2025","Ejerandel 2024 (%)","Ejerandel 2025 (%)"]
["Andre",null,null,null,null,null,{"$f":"IF($D$2=\"\",IF($E$2>0,\"Ny data\",IF($E$2=\"\",\"\",0)),IF($D$2=0,IF($E$2=0,0,\"Ny data\"),($E$2-$D$2)/$D$2))","v":""},{"$f":"IF($E$2=\"\",IF($F$2>0,\"Ny data\",IF($F$2=\"\",\"\",0)),IF($E$2=0,IF($F$2=0,0,\"Ny data\"),($F$2-$E$2)/$E$2))","v":""},null,null,null,null,null,1]
["Arbejdsplads og kontor","stk.",5,31,32,33,{"$f":"IF($D$3=\"\",IF($E$3>0,\"Ny data\",IF($E$3=\"\",\"\",0)),IF($D$3=0,IF($E$3=0,0,\"Ny data\"),($E$3-$D$3)/$D$3))","v":3.2258064516129031E-2},{"$f":"IF($E$3=\"\",IF($F$3>0,\"Ny data\",IF($F$3=\"\",\"\",0)),IF($E$3=0,IF($F$3=0,0,\"Ny data\"),($F$3-$E$3)/$E$3))","v":3.125E-2},null,{"$f":"Genanskaffelsespriser!D193","v":35000},{"$f":"J3","v":35000},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":224000},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":231000},1,1]
["Køretøjer, personbil","stk.",5,16,16,16,{"$f":"IF($D$4=\"\",IF($E$4>0,\"Ny data\",IF($E$4=\"\",\"\",0)),IF($D$4=0,IF($E$4=0,0,\"Ny data\"),($E$4-$D$4)/$D$4))","v":0},{"$f":"IF($E$4=\"\",IF($F$4>0,\"Ny data\",IF($F$4=\"\",\"\",0)),IF($E$4=0,IF($F$4=0,0,\"Ny data\"),($F$4-$E$4)/$E$4))","v":0},null,{"$f":"Genanskaffelsespriser!D194","v":225000},{"$f":"J4","v":225000},{"$f":"IF(ISNUMBER(E4),((J4*E4)/C4)*N4,\"\")","v":720000},{"$f":"IF(ISNUMBER(F4),((K4*F4)/C4)*O4,\"\")","v":720000},1,1]
["Køretøjer, små lastvogne (< 3.500 kg.)","stk.",5,5,5,5,{"$f":"IF($D$5=\"\",IF($E$5>0,\"Ny data\",IF($E$5=\"\",\"\",0)),IF($D$5=0,IF($E$5=0,0,\"Ny data\"),($E$5-$D$5)/$D$5))","v":0},{"$f":"IF($E$5=\"\",IF($F$5>0,\"Ny data\",IF($F$5=\"\",\"\",0)),IF($E$5=0,IF($F$5=0,0,\"Ny data\"),($F$5-$E$5)/$E$5))","v":0},null,{"$f":"Genanskaffelsespriser!D195","v":250000},250000,250000,250000,1,1]
["Køretøjer, store lastvogne (> 3.500 kg.)","stk.",5,0,0,0,{"$f":"IF($D$6=\"\",IF($E$6>0,\"Ny data\",IF($E$6=\"\",\"\",0)),IF($D$6=0,IF($E$6=0,0,\"Ny data\"),($E$6-$D$6)/$D$6))","v":0},{"$f":"IF($E$6=\"\",IF($F$6>0,\"Ny data\",IF($F$6=\"\",\"\",0)),IF($E$6=0,IF($F$6=0,0,\"Ny data\"),($F$6-$E$6)/$E$6))","v":0},null,{"$f":"Genanskaffelsespriser!$D196","v":1300000},1300000,0,0,1,1]
["Køretøjer, entreprenørmaskiner","stk.",5,1,2,2,{"$f":"IF($D$7=\"\",IF($E$7>0,\"Ny data\",IF($E$7=\"\",\"\",0)),IF($D$7=0,IF($E$7=0,0,\"Ny data\"),($E$7-$D$7)/$D$7))","v":1},{"$f":"IF($E$7=\"\",IF($F$7>0,\"Ny data\",IF($F$7=\"\",\"\",0)),IF($E$7=0,IF($F$7=0,0,\"Ny data\"),($F$7-$E$7)/$E$7))","v":0},"ny indkøbt maskine",{"$f":"Genanskaffelsespriser!D197","v":400000},400000,160000,160000,1,1]
["Solcelleanlæg ekskl. Inverter","kWp",25,0,0,0,{"$f":"IF($D$8=\"\",IF($E$8>0,\"Ny data\",IF($E$8=\"\",\"\",0)),IF($D$8=0,IF($E$8=0,0,\"Ny data\"),($E$8-$D$8)/$D$8))","v":0},{"$f":"IF($E$8=\"\",IF($F$8>0,\"Ny data\",IF($F$8=\"\",\"\",0)),IF($E$8=0,IF($F$8=0,0,\"Ny data\"),($F$8-$E$8)/$E$8))","v":0},null,{"$f":"Genanskaffelsespriser!D199","v":5400},5400,{"$f":"IF(OR(ISBLANK(E8),ISBLANK(N8)),\"\",(((E8*J8)/C8)*N8)*(IF(SUM(E10:E11)<>0,E11/SUM(E10:E11),1)))","v":0},{"$f":"IF(OR(ISBLANK(F8),ISBLANK(O8)),\"\",(((F8*K8)/C8)*O8)*(IF(SUM(F10:F11)<>0,F11/SUM(F10:F11),1)))","v":0},1,1]
["Inverter til solcelleanlæg","kWp",10,0,0,0,{"$f":"IF($D$9=\"\",IF($E$9>0,\"Ny data\",IF($E$9=\"\",\"\",0)),IF($D$9=0,IF($E$9=0,0,\"Ny data\"),($E$9-$D$9)/$D$9))","v":0},{"$f":"IF($E$9=\"\",IF($F$9>0,\"Ny data\",IF($F$9=\"\",\"\",0)),IF($E$9=0,IF($F$9=0,0,\"Ny data\"),($F$9-$E$9)/$E$9))","v":0},null,{"$f":"Genanskaffelsespriser!D200","v":600},600,{"$f":"IF(OR(ISBLANK(E9),ISBLANK(N9)),\"\",(((E9*J9)/C9)*N9)*(IF(SUM(E10:E11)<>0,E11/SUM(E10:E11),1)))","v":0},{"$f":"IF(OR(ISBLANK(F9),ISBLANK(O9)),\"\",(((F9*K9)/C9)*O9)*(IF(SUM(F10:F11)<>0,F11/SUM(F10:F11),1)))","v":0},1,1]
["Internt brug af produceret solcellestrøm 2024","MWh",null,0,0,0,{"$f":"IF($D10=\"\",IF($E10>0,\"Ny data\",IF($E10=\"\",\"\",0)),IF($D10=0,IF($E10=0,0,\"Ny data\"),($E10-$D10)/$D10))","v":0},{"$f":"IF($E$10=\"\",IF($F$10>0,\"Ny data\",IF($F$10=\"\",\"\",0)),IF($E$10=0,IF($F$10=0,0,\"Ny data\"),($F$10-$E$10)/$E$10))","v":0},null,null,null,null,null,1,1]
["Eksternt afsat produceret solcellestrøm 2024","MWh",null,0,0,0,{"$f":"IF($D11=\"\",IF($E11>0,\"Ny data\",IF($E11=\"\",\"\",0)),IF($D11=0,IF($E11=0,0,\"Ny data\"),($E11-$D11)/$D11))","v":0},{"$f":"IF($E$11=\"\",IF($F$11>0,\"Ny data\",IF($F$11=\"\",\"\",0)),IF($E$11=0,IF($F$11=0,0,\"Ny data\"),($F$11-$E$11)/$E$11))","v":0},null,null,null,null,null,1,1]

{"sheet":"Genanskaffelsespriser","index":3,"n_rows":203,"n_cols":5,"rows_kept":203,"cut":false,"hidden":false,"merged":[[2471,2,2472,2],[2471,3,2472,3],[2471,4,2472,4],[2678,2,2679,2],[2678,3,2679,3],[2678,4,2679,4],[2057,2,2058,2],[2057,3,2058,3],[2057,4,2058,4],[2264,2,2265,2],[2264,3,2265,3],[2264,4,2265,4],[1643,2,1644,2],[1643,3,1644,3],[1643,4,1644,4],[1850,2,1851,2],[1850,3,1851,3],[1850,4,1851,4],[1436,2,1437,2],[1436,3,1437,3],[1436,4,1437,4],[0,1,1,1],[0,2,1,2],[0,3,1,3],[0,4,1,4],[4955,2,4956,2],[4955,3,4956,3],[4955,4,4956,4],[5162,2,5163,2],[5162,3,5163,3],[5162,4,5163,4],[4541,2,4542,2],[4541,3,4542,3],[4541,4,4542,4],[4748,2,4749,2],[4748,3,4749,3],[4748,4,4749,4],[4127,2,4128,2],[4127,3,4128,3],[4127,4,4128,4],[4334,2,4335,2],[4334,3,4335,3],[4334,4,4335,4],[3713,2,3714,2],[3713,3,3714,3],[3713,4,3714,4],[3920,2,3921,2],[3920,3,3921,3],[3920,4,3921,4],[3299,2,3300,2],[3299,3,3300,3],[3299,4,3300,4],[3506,2,3507,2],[3506,3,3507,3],[3506,4,3507,4],[2885,2,2886,2],[2885,3,2886,3],[2885,4,2886,4],[3092,2,3093,2],[3092,3,3093,3],[3092,4,3093,4],[7439,2,7440,2],[7439,3,7440,3],[7439,4,7440,4],[7646,2,7647,2],[7646,3,7647,3],[7646,4,7647,4],[7025,2,7026,2],[7025,3,7026,3],[7025,4,7026,4],[7232,2,7233,2],[7232,3,7233,3],[7232,4,7233,4],[6611,2,6612,2],[6611,3,6612,3],[6611,4,6612,4],[6818,2,6819,2],[6818,3,6819,3],[6818,4,6819,4],[6197,2,6198,2],[6197,3,6198,3],[6197,4,6198,4],[6404,2,6405,2],[6404,3,6405,3],[6404,4,6405,4],[5783,2,5784,2],[5783,3,5784,3],[5783,4,5784,4],[5990,2,5991,2],[5990,3,5991,3],[5990,4,5991,4],[5369,2,5370,2],[5369,3,5370,3],[5369,4,5370,4],[5576,2,5577,2],[5576,3,5577,3],[5576,4,5577,4],[9923,2,9924,2],[9923,3,9924,3],[9923,4,9924,4],[10130,2,10131,2],[10130,3,10131,3],[10130,4,10131,4],[9509,2,9510,2],[9509,3,9510,3],[9509,4,9510,4],[9716,2,9717,2],[9716,3,9717,3],[9716,4,9717,4],[9095,2,9096,2],[9095,3,9096,3],[9095,4,9096,4],[9302,2,9303,2],[9302,3,9303,3],[9302,4,9303,4],[8681,2,8682,2],[8681,3,8682,3],[8681,4,8682,4],[8888,2,8889,2],[8888,3,8889,3],[8888,4,8889,4],[8267,2,8268,2],[8267,3,8268,3],[8267,4,8268,4],[8474,2,8475,2],[8474,3,8475,3],[8474,4,8475,4],[7853,2,7854,2],[7853,3,7854,3],[7853,4,7854,4],[8060,2,8061,2],[8060,3,8061,3],[8060,4,8061,4],[12407,2,12408,2],[12407,3,12408,3],[12407,4,12408,4],[12614,2,12615,2],[12614,3,12615,3],[12614,4,12615,4],[11993,2,11994,2],[11993,3,11994,3],[11993,4,11994,4],[12200,2,12201,2],[12200,3,12201,3],[12200,4,12201,4],[11579,2,11580,2],[11579,3,11580,3],[11579,4,11580,4],[11786,2,11787,2],[11786,3,11787,3],[11786,4,11787,4],[11165,2,11166,2],[11165,3,11166,3],[11165,4,11166,4],[11372,2,11373,2],[11372,3,11373,3],[11372,4,11373,4],[10751,2,10752,2],[10751,3,10752,3],[10751,4,10752,4],[10958,2,10959,2],[10958,3,10959,3],[10958,4,10959,4],[10337,2,10338,2],[10337,3,10338,3],[10337,4,10338,4],[10544,2,10545,2],[10544,3,10545,3],[10544,4,10545,4],[14891,2,14892,2],[14891,3,14892,3],[14891,4,14892,4],[15098,2,15099,2],[15098,3,15099,3],[15098,4,15099,4],[14477,2,14478,2],[14477,3,14478,3],[14477,4,14478,4],[14684,2,14685,2],[14684,3,14685,3],[14684,4,14685,4],[14063,2,14064,2],[14063,3,14064,3],[14063,4,14064,4],[14270,2,14271,2],[14270,3,14271,3],[14270,4,14271,4],[13649,2,13650,2],[13649,3,13650,3],[13649,4,13650,4],[13856,2,13857,2],[13856,3,13857,3],[13856,4,13857,4],[13235,2,13236,2],[13235,3,13236,3],[13235,4,13236,4],[13442,2,13443,2],[13442,3,13443,3],[13442,4,13443,4],[12821,2,12822,2],[12821,3,12822,3],[12821,4,12822,4],[13028,2,13029,2],[13028,3,13029,3],[13028,4,13029,4],[17375,2,17376,2],[17375,3,17376,3],[17375,4,17376,4],[17582,2,17583,2],[17582,3,17583,3],[17582,4,17583,4],[16961,2,16962,2],[16961,3,16962,3],[16961,4,16962,4],[17168,2,17169,2],[17168,3,17169,3],[17168,4,17169,4],[16547,2,16548,2],[16547,3,16548,3],[16547,4,16548,4],[16754,2,16755,2],[16754,3,16755,3],[16754,4,16755,4],[16133,2,16134,2],[16133,3,16134,3],[16133,4,16134,4],[16340,2,16341,2],[16340,3,16341,3],[16340,4,16341,4],[15719,2,15720,2],[15719,3,15720,3],[15719,4,15720,4],[15926,2,15927,2],[15926,3,15927,3],[15926,4,15927,4],[15305,2,15306,2],[15305,3,15306,3],[15305,4,15306,4],[15512,2,15513,2],[15512,3,15513,3],[15512,4,15513,4],[19859,2,19860,2],[19859,3,19860,3],[19859,4,19860,4],[20066,2,20067,2],[20066,3,20067,3],[20066,4,20067,4],[19445,2,19446,2],[19445,3,19446,3],[19445,4,19446,4],[19652,2,19653,2],[19652,3,19653,3],[19652,4,19653,4],[19031,2,19032,2],[19031,3,19032,3],[19031,4,19032,4],[19238,2,19239,2],[19238,3,19239,3],[19238,4,19239,4],[18617,2,18618,2],[18617,3,18618,3],[18617,4,18618,4],[18824,2,18825,2],[18824,3,18825,3],[18824,4,18825,4],[18203,2,18204,2],[18203,3,18204,3],[18203,4,18204,4],[18410,2,18411,2],[18410,3,18411,3],[18410,4,18411,4],[17789,2,17790,2],[17789,3,17790,3],[17789,4,17790,4],[17996,2,17997,2],[17996,3,17997,3],[17996,4,17997,4],[22343,2,22344,2],[22343,3,22344,3],[22343,4,22344,4],[22550,2,22551,2],[22550,3,22551,3],[22550,4,22551,4],[21929,2,21930,2],[21929,3,21930,3],[21929,4,21930,4],[22136,2,22137,2],[22136,3,22137,3],[22136,4,22137,4],[21515,2,21516,2],[21515,3,21516,3],[21515,4,21516,4],[21722,2,21723,2],[21722,3,21723,3],[21722,4,21723,4],[21101,2,21102,2],[21101,3,21102,3],[21101,4,21102,4],[21308,2,21309,2],[21308,3,21309,3],[21308,4,21309,4],[20687,2,20688,2],[20687,3,20688,3],[20687,4,20688,4],[20894,2,20895,2],[20894,3,20895,3],[20894,4,20895,4],[20273,2,20274,2],[20273,3,20274,3],[20273,4,20274,4],[20480,2,20481,2],[20480,3,20481,3],[20480,4,20481,4],[24827,2,24828,2],[24827,3,24828,3],[24827,4,24828,4],[25034,2,25035,2],[25034,3,25035,3],[25034,4,25035,4],[24413,2,24414,2],[24413,3,24414,3],[24413,4,24414,4],[24620,2,24621,2],[24620,3,24621,3],[24620,4,24621,4],[23999,2,24000,2],[23999,3,24000,3],[23999,4,24000,4],[24206,2,24207,2],[24206,3,24207,3],[24206,4,24207,4],[23585,2,23586,2],[23585,3,23586,3],[23585,4,23586,4],[23792,2,23793,2],[23792,3,23793,3],[23792,4,23793,4],[23171,2,23172,2],[23171,3,23172,3],[23171,4,23172,4],[23378,2,23379,2],[23378,3,23379,3],[23378,4,23379,4],[22757,2,22758,2],[22757,3,22758,3],[22757,4,22758,4],[22964,2,22965,2],[22964,3,22965,3],[22964,4,22965,4],[27311,2,27312,2],[27311,3,27312,3],[27311,4,27312,4],[27518,2,27519,2],[27518,3,27519,3],[27518,4,27519,4],[26897,2,26898,2],[26897,3,26898,3],[26897,4,26898,4],[27104,2,27105,2],[27104,3,27105,3],[27104,4,27105,4],[26483,2,26484,2],[26483,3,26484,3],[26483,4,26484,4],[26690,2,26691,2],[26690,3,26691,3],[26690,4,26691,4],[26069,2,26070,2],[26069,3,26070,3],[26069,4,26070,4],[26276,2,26277,2],[26276,3,26277,3],[26276,4,26277,4],[25655,2,25656,2],[25655,3,25656,3],[25655,4,25656,4],[25862,2,25863,2],[25862,3,25863,3],[25862,4,25863,4],[25241,2,25242,2],[25241,3,25242,3],[25241,4,25242,4],[25448,2,25449,2],[25448,3,25449,3],[25448,4,25449,4],[29795,2,29796,2],[29795,3,29796,3],[29795,4,29796,4],[30002,2,30003,2],[30002,3,30003,3],[30002,4,30003,4],[29381,2,29382,2],[29381,3,29382,3],[29381,4,29382,4],[29588,2,29589,2],[29588,3,29589,3],[29588,4,29589,4],[28967,2,28968,2],[28967,3,28968,3],[28967,4,28968,4],[29174,2,29175,2],[29174,3,29175,3],[29174,4,29175,4],[28553,2,28554,2],[28553,3,28554,3],[28553,4,28554,4],[28760,2,28761,2],[28760,3,28761,3],[28760,4,28761,4],[28139,2,28140,2],[28139,3,28140,3],[28139,4,28140,4],[28346,2,28347,2],[28346,3,28347,3],[28346,4,28347,4],[27725,2,27726,2],[27725,3,27726,3],[27725,4,27726,4],[27932,2,27933,2],[27932,3,27933,3],[27932,4,27933,4],[32279,2,32280,2],[32279,3,32280,3],[32279,4,32280,4],[32486,2,32487,2],[32486,3,32487,3],[32486,4,32487,4],[31865,2,31866,2],[31865,3,31866,3],[31865,4,31866,4],[32072,2,32073,2],[32072,3,32073,3],[32072,4,32073,4],[31451,2,31452,2],[31451,3,31452,3],[31451,4,31452,4],[31658,2,31659,2],[31658,3,31659,3],[31658,4,31659,4],[31037,2,31038,2],[31037,3,31038,3],[31037,4,31038,4],[31244,2,31245,2],[31244,3,31245,3],[31244,4,31245,4],[30623,2,30624,2],[30623,3,30624,3],[30623,4,30624,4],[30830,2,30831,2],[30830,3,30831,3],[30830,4,30831,4],[30209,2,30210,2],[30209,3,30210,3],[30209,4,30210,4],[30416,2,30417,2],[30416,3,30417,3],[30416,4,30417,4],[34763,2,34764,2],[34763,3,34764,3],[34763,4,34764,4],[34970,2,34971,2],[34970,3,34971,3],[34970,4,34971,4],[34349,2,34350,2],[34349,3,34350,3],[34349,4,34350,4],[34556,2,34557,2],[34556,3,34557,3],[34556,4,34557,4],[33935,2,33936,2],[33935,3,33936,3],[33935,4,33936,4],[34142,2,34143,2],[34142,3,34143,3],[34142,4,34143,4],[33521,2,33522,2],[33521,3,33522,3],[33521,4,33522,4],[33728,2,33729,2],[33728,3,33729,3],[33728,4,33729,4],[33107,2,33108,2],[33107,3,33108,3],[33107,4,33108,4],[33314,2,33315,2],[33314,3,33315,3],[33314,4,33315,4],[32693,2,32694,2],[32693,3,32694,3],[32693,4,32694,4],[32900,2,32901,2],[32900,3,32901,3],[32900,4,32901,4],[37247,2,37248,2],[37247,3,37248,3],[37247,4,37248,4],[37454,2,37455,2],[37454,3,37455,3],[37454,4,37455,4],[36833,2,36834,2],[36833,3,36834,3],[36833,4,36834,4],[37040,2,37041,2],[37040,3,37041,3],[37040,4,37041,4],[36419,2,36420,2],[36419,3,36420,3],[36419,4,36420,4],[36626,2,36627,2],[36626,3,36627,3],[36626,4,36627,4],[36005,2,36006,2],[36005,3,36006,3],[36005,4,36006,4],[36212,2,36213,2],[36212,3,36213,3],[36212,4,36213,4],[35591,2,35592,2],[35591,3,35592,3],[35591,4,35592,4],[35798,2,35799,2],[35798,3,35799,3],[35798,4,35799,4],[35177,2,35178,2],[35177,3,35178,3],[35177,4,35178,4],[35384,2,35385,2],[35384,3,35385,3],[35384,4,35385,4],[39731,2,39732,2],[39731,3,39732,3],[39731,4,39732,4],[39938,2,39939,2],[39938,3,39939,3],[39938,4,39939,4],[39317,2,39318,2],[39317,3,39318,3],[39317,4,39318,4],[39524,2,39525,2],[39524,3,39525,3],[39524,4,39525,4],[38903,2,38904,2],[38903,3,38904,3],[38903,4,38904,4],[39110,2,39111,2],[39110,3,39111,3],[39110,4,39111,4],[38489,2,38490,2],[38489,3,38490,3],[38489,4,38490,4],[38696,2,38697,2],[38696,3,38697,3],[38696,4,38697,4],[38075,2,38076,2],[38075,3,38076,3],[38075,4,38076,4],[38282,2,38283,2],[38282,3,38283,3],[38282,4,38283,4],[37661,2,37662,2],[37661,3,37662,3],[37661,4,37662,4],[37868,2,37869,2],[37868,3,37869,3],[37868,4,37869,4],[42215,2,42216,2],[42215,3,42216,3],[42215,4,42216,4],[42422,2,42423,2],[42422,3,42423,3],[42422,4,42423,4],[41801,2,41802,2],[41801,3,41802,3],[41801,4,41802,4],[42008,2,42009,2],[42008,3,42009,3],[42008,4,42009,4],[41387,2,41388,2],[41387,3,41388,3],[41387,4,41388,4],[41594,2,41595,2],[41594,3,41595,3],[41594,4,41595,4],[40973,2,40974,2],[40973,3,40974,3],[40973,4,40974,4],[41180,2,41181,2],[41180,3,41181,3],[41180,4,41181,4],[40559,2,40560,2],[40559,3,40560,3],[40559,4,40560,4],[40766,2,40767,2],[40766,3,40767,3],[40766,4,40767,4],[40145,2,40146,2],[40145,3,40146,3],[40145,4,40146,4],[40352,2,40353,2],[40352,3,40353,3],[40352,4,40353,4],[44699,2,44700,2],[44699,3,44700,3],[44699,4,44700,4],[44906,2,44907,2],[44906,3,44907,3],[44906,4,44907,4],[44285,2,44286,2],[44285,3,44286,3],[44285,4,44286,4],[44492,2,44493,2],[44492,3,44493,3],[44492,4,44493,4],[43871,2,43872,2],[43871,3,43872,3],[43871,4,43872,4],[44078,2,44079,2],[44078,3,44079,3],[44078,4,44079,4],[43457,2,43458,2],[43457,3,43458,3],[43457,4,43458,4],[43664,2,43665,2],[43664,3,43665,3],[43664,4,43665,4],[43043,2,43044,2],[43043,3,43044,3],[43043,4,43044,4],[43250,2,43251,2],[43250,3,43251,3],[43250,4,43251,4],[42629,2,42630,2],[42629,3,42630,3],[42629,4,42630,4],[42836,2,42837,2],[42836,3,42837,3],[42836,4,42837,4],[47183,2,47184,2],[47183,3,47184,3],[47183,4,47184,4],[47390,2,47391,2],[47390,3,47391,3],[47390,4,47391,4],[46769,2,46770,2],[46769,3,46770,3],[46769,4,46770,4],[46976,2,46977,2],[46976,3,46977,3],[46976,4,46977,4],[46355,2,46356,2],[46355,3,46356,3],[46355,4,46356,4],[46562,2,46563,2],[46562,3,46563,3],[46562,4,46563,4],[45941,2,45942,2],[45941,3,45942,3],[45941,4,45942,4],[46148,2,46149,2],[46148,3,46149,3],[46148,4,46149,4],[45527,2,45528,2],[45527,3,45528,3],[45527,4,45528,4],[45734,2,45735,2],[45734,3,45735,3],[45734,4,45735,4],[45113,2,45114,2],[45113,3,45114,3],[45113,4,45114,4],[45320,2,45321,2],[45320,3,45321,3],[45320,4,45321,4],[49667,2,49668,2],[49667,3,49668,3],[49667,4,49668,4],[49874,2,49875,2],[49874,3,49875,3],[49874,4,49875,4],[49253,2,49254,2],[49253,3,49254,3],[49253,4,49254,4],[49460,2,49461,2],[49460,3,49461,3],[49460,4,49461,4],[48839,2,48840,2],[48839,3,48840,3],[48839,4,48840,4],[49046,2,49047,2],[49046,3,49047,3],[49046,4,49047,4],[48425,2,48426,2],[48425,3,48426,3],[48425,4,48426,4],[48632,2,48633,2],[48632,3,48633,3],[48632,4,48633,4],[48011,2,48012,2],[48011,3,48012,3],[48011,4,48012,4],[48218,2,48219,2],[48218,3,48219,3],[48218,4,48219,4],[47597,2,47598,2],[47597,3,47598,3],[47597,4,47598,4],[47804,2,47805,2],[47804,3,47805,3],[47804,4,47805,4],[52151,2,52152,2],[52151,3,52152,3],[52151,4,52152,4],[52358,2,52359,2],[52358,3,52359,3],[52358,4,52359,4],[51737,2,51738,2],[51737,3,51738,3],[51737,4,51738,4],[51944,2,51945,2],[51944,3,51945,3],[51944,4,51945,4],[51323,2,51324,2],[51323,3,51324,3],[51323,4,51324,4],[51530,2,51531,2],[51530,3,51531,3],[51530,4,51531,4],[50909,2,50910,2],[50909,3,50910,3],[50909,4,50910,4],[51116,2,51117,2],[51116,3,51117,3],[51116,4,51117,4],[50495,2,50496,2],[50495,3,50496,3],[50495,4,50496,4],[50702,2,50703,2],[50702,3,50703,3],[50702,4,50703,4],[50081,2,50082,2],[50081,3,50082,3],[50081,4,50082,4],[50288,2,50289,2],[50288,3,50289,3],[50288,4,50289,4],[54635,2,54636,2],[54635,3,54636,3],[54635,4,54636,4],[54842,2,54843,2],[54842,3,54843,3],[54842,4,54843,4],[54221,2,54222,2],[54221,3,54222,3],[54221,4,54222,4],[54428,2,54429,2],[54428,3,54429,3],[54428,4,54429,4],[53807,2,53808,2],[53807,3,53808,3],[53807,4,53808,4],[54014,2,54015,2],[54014,3,54015,3],[54014,4,54015,4],[53393,2,53394,2],[53393,3,53394,3],[53393,4,53394,4],[53600,2,53601,2],[53600,3,53601,3],[53600,4,53601,4],[52979,2,52980,2],[52979,3,52980,3],[52979,4,52980,4],[53186,2,53187,2],[53186,3,53187,3],[53186,4,53187,4],[52565,2,52566,2],[52565,3,52566,3],[52565,4,52566,4],[52772,2,52773,2],[52772,3,52773,3],[52772,4,52773,4],[57119,2,57120,2],[57119,3,57120,3],[57119,4,57120,4],[57326,2,57327,2],[57326,3,57327,3],[57326,4,57327,4],[56705,2,56706,2],[56705,3,56706,3],[56705,4,56706,4],[56912,2,56913,2],[56912,3,56913,3],[56912,4,56913,4],[56291,2,56292,2],[56291,3,56292,3],[56291,4,56292,4],[56498,2,56499,2],[56498,3,56499,3],[56498,4,56499,4],[55877,2,55878,2],[55877,3,55878,3],[55877,4,55878,4],[56084,2,56085,2],[56084,3,56085,3],[56084,4,56085,4],[55463,2,55464,2],[55463,3,55464,3],[55463,4,55464,4],[55670,2,55671,2],[55670,3,55671,3],[55670,4,55671,4],[55049,2,55050,2],[55049,3,55050,3],[55049,4,55050,4],[55256,2,55257,2],[55256,3,55257,3],[55256,4,55257,4],[59603,2,59604,2],[59603,3,59604,3],[59603,4,59604,4],[59810,2,59811,2],[59810,3,59811,3],[59810,4,59811,4],[59189,2,59190,2],[59189,3,59190,3],[59189,4,59190,4],[59396,2,59397,2],[59396,3,59397,3],[59396,4,59397,4],[58775,2,58776,2],[58775,3,58776,3],[58775,4,58776,4],[58982,2,58983,2],[58982,3,58983,3],[58982,4,58983,4],[58361,2,58362,2],[58361,3,58362,3],[58361,4,58362,4],[58568,2,58569,2],[58568,3,58569,3],[58568,4,58569,4],[57947,2,57948,2],[57947,3,57948,3],[57947,4,57948,4],[58154,2,58155,2],[58154,3,58155,3],[58154,4,58155,4],[57533,2,57534,2],[57533,3,57534,3],[57533,4,57534,4],[57740,2,57741,2],[57740,3,57741,3],[57740,4,57741,4],[62087,2,62088,2],[62087,3,62088,3],[62087,4,62088,4],[62294,2,62295,2],[62294,3,62295,3],[62294,4,62295,4],[61673,2,61674,2],[61673,3,61674,3],[61673,4,61674,4],[61880,2,61881,2],[61880,3,61881,3],[61880,4,61881,4],[61259,2,61260,2],[61259,3,61260,3],[61259,4,61260,4],[61466,2,61467,2],[61466,3,61467,3],[61466,4,61467,4],[60845,2,60846,2],[60845,3,60846,3],[60845,4,60846,4],[61052,2,61053,2],[61052,3,61053,3],[61052,4,61053,4],[60431,2,60432,2],[60431,3,60432,3],[60431,4,60432,4],[60638,2,60639,2],[60638,3,60639,3],[60638,4,60639,4],[60017,2,60018,2],[60017,3,60018,3],[60017,4,60018,4],[60224,2,60225,2],[60224,3,60225,3],[60224,4,60225,4],[64571,2,64572,2],[64571,3,64572,3],[64571,4,64572,4],[64778,2,64779,2],[64778,3,64779,3],[64778,4,64779,4],[64157,2,64158,2],[64157,3,64158,3],[64157,4,64158,4],[64364,2,64365,2],[64364,3,64365,3],[64364,4,64365,4],[63743,2,63744,2],[63743,3,63744,3],[63743,4,63744,4],[63950,2,63951,2],[63950,3,63951,3],[63950,4,63951,4],[63329,2,63330,2],[63329,3,63330,3],[63329,4,63330,4],[63536,2,63537,2],[63536,3,63537,3],[63536,4,63537,4],[62915,2,62916,2],[62915,3,62916,3],[62915,4,62916,4],[63122,2,63123,2],[63122,3,63123,3],[63122,4,63123,4],[62501,2,62502,2],[62501,3,62502,3],[62501,4,62502,4],[62708,2,62709,2],[62708,3,62709,3],[62708,4,62709,4],[67055,2,67056,2],[67055,3,67056,3],[67055,4,67056,4],[67262,2,67263,2],[67262,3,67263,3],[67262,4,67263,4],[66641,2,66642,2],[66641,3,66642,3],[66641,4,66642,4],[66848,2,66849,2],[66848,3,66849,3],[66848,4,66849,4],[66227,2,66228,2],[66227,3,66228,3],[66227,4,66228,4],[66434,2,66435,2],[66434,3,66435,3],[66434,4,66435,4],[65813,2,65814,2],[65813,3,65814,3],[65813,4,65814,4],[66020,2,66021,2],[66020,3,66021,3],[66020,4,66021,4],[65399,2,65400,2],[65399,3,65400,3],[65399,4,65400,4],[65606,2,65607,2],[65606,3,65607,3],[65606,4,65607,4],[64985,2,64986,2],[64985,3,64986,3],[64985,4,64986,4],[65192,2,65193,2],[65192,3,65193,3],[65192,4,65193,4],[69539,2,69540,2],[69539,3,69540,3],[69539,4,69540,4],[69746,2,69747,2],[69746,3,69747,3],[69746,4,69747,4],[69125,2,69126,2],[69125,3,69126,3],[69125,4,69126,4],[69332,2,69333,2],[69332,3,69333,3],[69332,4,69333,4],[68711,2,68712,2],[68711,3,68712,3],[68711,4,68712,4],[68918,2,68919,2],[68918,3,68919,3],[68918,4,68919,4],[68297,2,68298,2],[68297,3,68298,3],[68297,4,68298,4],[68504,2,68505,2],[68504,3,68505,3],[68504,4,68505,4],[67883,2,67884,2],[67883,3,67884,3],[67883,4,67884,4],[68090,2,68091,2],[68090,3,68091,3],[68090,4,68091,4],[67469,2,67470,2],[67469,3,67470,3],[67469,4,67470,4],[67676,2,67677,2],[67676,3,67677,3],[67676,4,67677,4],[72023,2,72024,2],[72023,3,72024,3],[72023,4,72024,4]],"merged_total":15181,"flags":["merged_cut"]}
[null,"Genanskaffelsespriser","Måleenhed","Vægtet \nenhedspris","Teknisk levetid"]
[]
[null,"Produktionsanlæg:"]
[null,"Boringer"]
[null,"Boring (inkl. etablering, forerør, filter og prøvepumpning)","kr./m.",2538,30]
[null,"Råvandsstationer"]
[null,"Råvandsstation komplet montering og boringshus/tørbrønd","kr./stk.",{"$f":"57810*(1+D203)","v":57810},30]
[null,"Instrumenter (flowmåler+tryk transducer+alarmer)","kr./stk.",{"$f":"65241*(1+D203)","v":65241},10]
[null,"Pumpe inkl. stigrør og forerørsforsejlinger mv.","kr/m³/h ","Variabel",15]
[null,"Erstatninger (OBS ingen øst-tillæg eller øvrige tillæg) ","kr/stk",44911,30]
[null,"Hegn","kr./stk.",{"$f":"85428*(1+D203)","v":85428},15]
[null,"Elanlæg","kr./boring",{"$f":"108657*(1+D203)","v":108657},20]
[null,"SRO anlæg","kr./boring",{"$f":"29256*(1+D203)","v":29256},10]
[null,"Råvandsledninger - Land"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"354*(1+D203)","v":354},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1018*(1+D203)","v":1018},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2335*(1+D203)","v":2335},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5029*(1+D203)","v":5029},75]
[null,"Råvandsledninger - By"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"958*(1+D203)","v":958},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1684*(1+D203)","v":1684},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3153*(1+D203)","v":3153},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5998*(1+D203)","v":5998},75]
[null,"Råvandsledninger - City"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1495*(1+D203)","v":1495},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2192*(1+D203)","v":2192},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3773*(1+D203)","v":3773},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6732*(1+D203)","v":6732},75]
[null,"Vandværker: Behandling og Udpumpning"]
[null,"Beluftningsanlæg, iltningstrappe, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, iltningstrappe, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, ika-beluftning, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, ika-beluftning, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, bundbeluftbning, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, bundbeluftbning, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, rislebakke, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, rislebakke, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, kompressorbeluftning","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, ren ilt","kr/m³/h ","Variabel",25]
[null,"Behandlingsanlæg, kalk anlæg","kr/m³/h ","Variabel",25]
[null,"Behandlingsanlæg, luddosering","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, trykfiltre, enkelt filtrering","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, trykfiltre, dobbelt filtrering","kr/m³/h ","Variabel",25]
[null,"Rentvandsbeholder  insitu støbt","kr/m³","Variabel",50]
[null,"Rentvandsbeholder  element","kr/m³","Variabel",50]
[null,"Udpumpningsanlæg, rentvandspumper på vandværk","kr/m³/h ","Variabel",25]
[null,"Udpumpningsanlæg, Frekvensomformer","kr/kW","Variabel",25]
[null,"Udpumpningsanlæg, Hydrofor","kr/lilter","Variabel",25]
[null,"Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","kr/m³","Variabel",50]
[null,"Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","kr/m³","Variabel",50]
[null,"Skyllevand-/slamhåndteringsanlæg - jordbassiner","kr/m³","Variabel",50]
[null,"Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","kr/m³/h ","Variabel",25]
[null,"Skyllevandsbehandling, inkl. UV-filter mv., SRO","kr/m³/h ","Variabel",10]
[null,"Nødstrømsanlæg på vandværk","kr/kW","Variabel",25]
[null,"Elanlæg og SRO-anlæg - vandværk, Elanlæg","kr./m³/h","Variabel",25]
[null,"Elanlæg og SRO-anlæg - vandværk, SRO","kr./m³/h","Variabel",10]
[null,"Bygninger"]
[null,"Etageareal vandbehandlingsbygning","kr/m²",{"$f":"18108*(1+D203)","v":18108},75]
[null,"Etageareal kontor og mandskabsfaciliteter","kr/m²",{"$f":"19309*(1+D203)","v":19309},75]
[null,"Værksted","kr/m²",{"$f":"14921*(1+D203)","v":14921},75]
[null,"Lager","kr/m²",{"$f":"14921*(1+D203)","v":14921},75]
[null,"Garage og rørlager","kr/m²",{"$f":"10444*(1+D203)","v":10444},75]
[null,"Bygning for trykforøgere","kr/m²",{"$f":"20318*(1+D203)","v":20318},75]
[null,"Laboratorium (bygning, inkl. inventar+udstyr), Konstruktioner","kr/m²",{"$f":"20362*(1+D203)","v":20362},75]
[null,"Laboratorium (bygning, inkl. inventar+udstyr), Mek./EL","kr/m²",{"$f":"13575*(1+D203)","v":13575},10]
[null,"Andre"]
[null,"Sikring (terror, hærværk), Mek./EL","kr./stk.",{"$f":"6372*(1+D203)","v":6372},25]
[null,"Sikring (terror, hærværk), SRO","kr./stk.",{"$f":"14868*(1+D203)","v":14868},10]
[null,"Sikring, mindre avanceret (hegn, porte), Mek./EL","kr./stk.",{"$f":"26067*(1+D203)","v":26067},25]
[null,"Sikring, mindre avanceret (hegn, porte), SRO","kr./stk.",{"$f":"60823*(1+D203)","v":60823},10]
[null,"Sikring, avanceret (hegn, porte og overvågningssystemer), Mek./EL","kr./stk.",{"$f":"56318*(1+D203)","v":56318},25]
[null,"Sikring, avanceret (hegn, porte og overvågningssystemer), SRO","kr./stk.",{"$f":"225271*(1+D203)","v":225271},10]
[]
[]
[null,"Distributionsanlæg:"]
[null,"Ledningsnet - Land"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"529*(1+D203)","v":529},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"808*(1+D203)","v":808},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1513*(1+D203)","v":1513},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2944*(1+D203)","v":2944},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5751*(1+D203)","v":5751},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"899*(1+D203)","v":899},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1053*(1+D203)","v":1053},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1490*(1+D203)","v":1490},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2762*(1+D203)","v":2762},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5484*(1+D203)","v":5484},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"655*(1+D203)","v":655},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"885*(1+D203)","v":885},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1287*(1+D203)","v":1287},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3056*(1+D203)","v":3056},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"8477*(1+D203)","v":8477},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"10415*(1+D203)","v":10415},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"15623*(1+D203)","v":15623},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"10415*(1+D203)","v":10415},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"13019*(1+D203)","v":13019},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"4722*(1+D203)","v":4722},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"4722*(1+D203)","v":4722},75]
[null,"Ledningsnet - By"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"650*(1+D203)","v":650},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"958*(1+D203)","v":958},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1684*(1+D203)","v":1684},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3153*(1+D203)","v":3153},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5998*(1+D203)","v":5998},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"1020*(1+D203)","v":1020},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1203*(1+D203)","v":1203},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1661*(1+D203)","v":1661},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2971*(1+D203)","v":2971},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5731*(1+D203)","v":5731},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"776*(1+D203)","v":776},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1035*(1+D203)","v":1035},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1456*(1+D203)","v":1456},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3265*(1+D203)","v":3265},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"8724*(1+D203)","v":8724},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"11457*(1+D203)","v":11457},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"17185*(1+D203)","v":17185},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"11457*(1+D203)","v":11457},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"14321*(1+D203)","v":14321},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"5666*(1+D203)","v":5666},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"5666*(1+D203)","v":5666},75]
[null,"Ledningsnet - City"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"1078*(1+D203)","v":1078},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1495*(1+D203)","v":1495},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2192*(1+D203)","v":2192},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3773*(1+D203)","v":3773},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6732*(1+D203)","v":6732},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"1448*(1+D203)","v":1448},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1740*(1+D203)","v":1740},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2169*(1+D203)","v":2169},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3591*(1+D203)","v":3591},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6465*(1+D203)","v":6465},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"1204*(1+D203)","v":1204},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1572*(1+D203)","v":1572},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1966*(1+D203)","v":1966},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3885*(1+D203)","v":3885},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"9458*(1+D203)","v":9458},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"12498*(1+D203)","v":12498},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"18747*(1+D203)","v":18747},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"12498*(1+D203)","v":12498},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"15623*(1+D203)","v":15623},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"6139*(1+D203)","v":6139},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"6139*(1+D203)","v":6139},75]
[null,"Ledningsnet - Indre city"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"1697*(1+D203)","v":1697},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2268*(1+D203)","v":2268},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"3009*(1+D203)","v":3009},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4773*(1+D203)","v":4773},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"7915*(1+D203)","v":7915},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"2067*(1+D203)","v":2067},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2513*(1+D203)","v":2513},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2986*(1+D203)","v":2986},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4591*(1+D203)","v":4591},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"7648*(1+D203)","v":7648},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"1823*(1+D203)","v":1823},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2345*(1+D203)","v":2345},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2783*(1+D203)","v":2783},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4885*(1+D203)","v":4885},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"10641*(1+D203)","v":10641},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"13540*(1+D203)","v":13540},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"20310*(1+D203)","v":20310},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"13540*(1+D203)","v":13540},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"16925*(1+D203)","v":16925},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"7555*(1+D203)","v":7555},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"7555*(1+D203)","v":7555},75]
[null,"Ventiler"]
[null,"Ventiler på ledningsnet ≤ Ø50 mm","kr./stk.",{"$f":"7732*(1+D203)","v":7732},75]
[null,"Ventiler på Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./stk.",{"$f":"8980*(1+D203)","v":8980},75]
[null,"Ventiler på Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./stk.",{"$f":"21736*(1+D203)","v":21736},75]
[null,"Ventiler på Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./stk.",{"$f":"78299*(1+D203)","v":78299},75]
[null,"Ventiler på ledningsnet > Ø 500 mm","kr./stk.",{"$f":"223733*(1+D203)","v":223733},75]
[null,"Pumpestationer, bygværker og bassiner"]
[null,"Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","kr/m³/h ","Variabel",10]
[null,"Beholderanlæg - højdebeholder","kr/m³/h ","Variabel",50]
[null,"Beholderanlæg - vandtårn","kr/m³/h ","Variabel",50]
[null,"Andre: "]
[null,"Afregningsmålere, mekaniske, ","kr./stk.",{"$f":"1300*(1+D203)","v":1300},8]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning ≤ 4 m3/t","kr./stk.",{"$f":"1450*(1+D203)","v":1450},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 4 m3/t ≤ 15 m3/t","kr./stk.",{"$f":"2076*(1+D203)","v":2076},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 15 m3/t ≤ 300 m3/t ","kr./stk.",{"$f":"20000*(1+D203)","v":20000},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 300 m3/t","kr./stk.",{"$f":"26000*(1+D203)","v":26000},10]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, Konstruktioner","kr./stk.",{"$f":"78845*(1+D203)","v":78845},50]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, Mek./EL","kr./stk.",{"$f":"90108*(1+D203)","v":90108},15]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, SRO","kr./stk.",{"$f":"56318*(1+D203)","v":56318},10]
[]
[]
[null,"Fællesfunktionsanlæg: "]
[null,"Andre"]
[null,"Arbejdsplads og kontor","kr./stk.",{"$f":"35000*(1+D203)","v":35000},5]
[null,"Køretøjer, personbil","kr./stk.",225000,5]
[null,"Køretøjer, små lastvogne (< 3.500 kg.)","kr./stk.",250000,5]
[null,"Køretøjer, store lastvogne (> 3.500 kg.)","kr./stk.",1300000,5]
[null,"Køretøjer, entreprenørmaskiner","kr./stk.",400000,5]
[null,"Øvrige"]
[null,"Solcelleanlæg ekskl. Inverter","kWp",5400,25]
[null,"Inverter til solcelleanlæg","kWp",600,10]
[]
[]
[null,"Regionstillæg",null,{"$f":"IF(Produktionsanlæg!Q2=3700, 0%, IF(Produktionsanlæg!Q2<4720, 0.037%, 0%))","v":0}]

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