{"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":150,"n_cols":21,"rows_kept":150,"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,9700,"Brønderslev Vand",{"$f":"SUMIFS(L:L,L:L,\">0\") + SUMIFS(Distributionsanlæg!L:L,Distributionsanlæg!L:L,\">0\") + SUMIFS(Fællesfunktionsanlæg!L:L,Fællesfunktionsanlæg!L:L,\">0\")","v":0},{"$f":"SUMIFS(M:M,M:M,\">0\") + SUMIFS(Distributionsanlæg!M:M,Distributionsanlæg!M:M,\">0\") + SUMIFS(Fællesfunktionsanlæg!M:M,Fællesfunktionsanlæg!M:M,\">0\")","v":0},{"$f":"AVERAGE(S2:T2)","v":0}]
["Boring (inkl. etablering, forerør, filter og prøvepumpning)","dybdemeter",{"$f":"Genanskaffelsespriser!E5","v":30},1252,null,null,{"$f":"IF($D3=\"\",IF($E3>0,\"Ny data\",IF($E3=\"\",\"\",0)),IF($D3=0,IF($E3=0,0,\"Ny data\"),($E3-$D3)/$D3))","v":-1},{"$f":"IF($E3=\"\",IF($F3>0,\"Ny data\",IF($F3=\"\",\"\",0)),IF($E3=0,IF($F3=0,0,\"Ny data\"),($F3-$E3)/$E3))","v":""},null,{"$f":"Genanskaffelsespriser!$D5","v":2538},{"$f":"J3","v":2538},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":""},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":""},1,1]
["Råvandsstationer"]
["Råvandsstation komplet montering og boringshus/tørbrønd","stk.",{"$f":"Genanskaffelsespriser!E7","v":30},14,null,null,{"$f":"IF($D5=\"\",IF($E5>0,\"Ny data\",IF($E5=\"\",\"\",0)),IF($D5=0,IF($E5=0,0,\"Ny data\"),($E5-$D5)/$D5))","v":-1},{"$f":"IF($E5=\"\",IF($F5>0,\"Ny data\",IF($F5=\"\",\"\",0)),IF($E5=0,IF($F5=0,0,\"Ny data\"),($F5-$E5)/$E5))","v":""},null,{"$f":"Genanskaffelsespriser!$D7","v":57810},{"$f":"J5","v":57810},{"$f":"IF(ISNUMBER(E5),((J5*E5)/C5)*N5,\"\")","v":""},{"$f":"IF(ISNUMBER(F5),((K5*F5)/C5)*O5,\"\")","v":""},1,1]
["Instrumenter (flowmåler+tryk transducer+alarmer)","stk.",{"$f":"Genanskaffelsespriser!E8","v":10},14,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D8","v":65241},{"$f":"J6","v":65241},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 1","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},30,null,null,-1,"",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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E7),\"\",IF(E7=0,\"\",IF(ISNUMBER(E7),((J7*E7)/C7)*N7,\"\")))","v":""},{"$f":"IF(ISBLANK(F7),\"\",IF(F7=0,\"\",IF(ISNUMBER(F7),((K7*F7)/C7)*N7,\"\")))","v":""},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 2","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},15,null,null,-1,"",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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E8),\"\",IF(E8=0,\"\",IF(ISNUMBER(E8),((J8*E8)/C8)*N8,\"\")))","v":""},{"$f":"IF(ISBLANK(F8),\"\",IF(F8=0,\"\",IF(ISNUMBER(F8),((K8*F8)/C8)*N8,\"\")))","v":""},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 3","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},38,null,null,-1,"",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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 4","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},38,null,null,-1,"",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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 5","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},36,null,null,-1,"",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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 6","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},36,null,null,-1,"",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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 7","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},36,null,null,-1,"",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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 8","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},36,null,null,-1,"",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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 9","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},30,null,null,-1,"",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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 10","m³/h ",15,30,null,null,-1,"",null,{"$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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 11","m³/h ",15,35,null,null,-1,"",null,{"$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$207)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F17=0,\"Variabel pris\",IFERROR(((HLOOKUP(F17,'Variable priser'!$C$2:$H$4,2)+(F17-HLOOKUP(F17,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F17,'Variable priser'!$C$2:$H$4,3))/F17*(1+Genanskaffelsespriser!$D$207)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E17),\"\",IF(E17=0,\"\",IF(ISNUMBER(E17),((J17*E17)/C17)*N17,\"\")))","v":""},{"$f":"IF(ISBLANK(F17),\"\",IF(F17=0,\"\",IF(ISNUMBER(F17),((K17*F17)/C17)*N17,\"\")))","v":""},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 12","m³/h ",15,45,null,null,-1,"",null,{"$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$207)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F18=0,\"Variabel pris\",IFERROR(((HLOOKUP(F18,'Variable priser'!$C$2:$H$4,2)+(F18-HLOOKUP(F18,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F18,'Variable priser'!$C$2:$H$4,3))/F18*(1+Genanskaffelsespriser!$D$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 13","m³/h ",15,50,null,null,-1,"",null,{"$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$207)),\"Fejl\"))","v":"Variabel pris"},{"$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$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 14","m³/h ",15,60,null,null,-1,"",null,{"$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$207)),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F20=0,\"Variabel pris\",IFERROR(((HLOOKUP(F20,'Variable priser'!$C$2:$H$4,2)+(F20-HLOOKUP(F20,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F20,'Variable priser'!$C$2:$H$4,3))/F20*(1+Genanskaffelsespriser!$D$207)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Hegn","stk.",{"$f":"Genanskaffelsespriser!E11","v":15},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D11","v":85428},{"$f":"J21","v":85428},"","",1,1]
["Elanlæg","boring",{"$f":"Genanskaffelsespriser!E12","v":20},14,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D12","v":108657},{"$f":"J22","v":108657},"","",1,1]
["SRO anlæg","boring",{"$f":"Genanskaffelsespriser!E13","v":10},14,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D13","v":29256},29256,"","",1,1]
["Råvandsledninger - Land"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E15","v":75},27,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D15","v":354},{"$f":"J25","v":354},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E16","v":75},890,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D16","v":1018},{"$f":"J26","v":1018},"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E17","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D17","v":2335},2335,"","",1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E18","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D18","v":5029},5029,"","",1,1]
["Råvandsledninger - By"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E20","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D20","v":958},{"$f":"J30","v":958},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E21","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D21","v":1684},{"$f":"J31","v":1684},"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E22","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D22","v":3153},3153,"","",1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E23","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D23","v":5998},5998,"","",1,1]
["Råvandsledninger - City"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E25","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D25","v":1495},{"$f":"J35","v":1495},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E26","v":75},435,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D26","v":2192},{"$f":"J36","v":2192},"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E27","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D27","v":3773},3773,"","",1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E28","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D28","v":6732},6732,"","",1,1]
["Vandværk 1"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},450,null,null,-1,"",null,{"$f":"IF(E40=0,\"Variabel pris\",IFERROR((HLOOKUP(E40,'Variable priser'!$C$6:$H$16,2)+(E40-HLOOKUP(E40,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E40,'Variable priser'!$C$6:$H$16,3))/E40*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F40=0,\"Variabel pris\",IFERROR((HLOOKUP(F40,'Variable priser'!$C$6:$H$16,2)+(F40-HLOOKUP(F40,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F40,'Variable priser'!$C$6:$H$16,3))/F40*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E40),\"\",IF(E40=0,\"\",IF(ISNUMBER(E40),((J40*E40)/C40)*N40,\"\")))","v":""},{"$f":"IF(ISBLANK(F40),\"\",IF(F40=0,\"\",IF(ISNUMBER(F40),((K40*F40)/C40)*N40,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},450,null,null,-1,"",null,{"$f":"IF(E41=0,\"Variabel pris\",IFERROR((HLOOKUP(E41,'Variable priser'!$C$6:$H$16,2)+(E41-HLOOKUP(E41,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E41,'Variable priser'!$C$6:$H$16,3))/E41*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F41=0,\"Variabel pris\",IFERROR((HLOOKUP(F41,'Variable priser'!$C$6:$H$16,2)+(F41-HLOOKUP(F41,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F41,'Variable priser'!$C$6:$H$16,3))/F41*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E41),\"\",IF(E41=0,\"\",IF(ISNUMBER(E41),((J41*E41)/C41)*N41,\"\")))","v":""},{"$f":"IF(ISBLANK(F41),\"\",IF(F41=0,\"\",IF(ISNUMBER(F41),((K41*F41)/C41)*N41,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E42=0,\"Variabel pris\",IFERROR((HLOOKUP(E42,'Variable priser'!$C$6:$H$16,4)+(E42-HLOOKUP(E42,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E42,'Variable priser'!$C$6:$H$16,5))/E42*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F42=0,\"Variabel pris\",IFERROR((HLOOKUP(F42,'Variable priser'!$C$6:$H$16,4)+(F42-HLOOKUP(F42,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F42,'Variable priser'!$C$6:$H$16,5))/F42*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E43=0,\"Variabel pris\",IFERROR((HLOOKUP(E43,'Variable priser'!$C$6:$H$16,4)+(E43-HLOOKUP(E43,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E43,'Variable priser'!$C$6:$H$16,5))/E43*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F43=0,\"Variabel pris\",IFERROR((HLOOKUP(F43,'Variable priser'!$C$6:$H$16,4)+(F43-HLOOKUP(F43,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F43,'Variable priser'!$C$6:$H$16,5))/F43*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},80,null,null,-1,"",null,{"$f":"IF(E44=0,\"Variabel pris\",IFERROR((HLOOKUP(E44,'Variable priser'!$C$6:$H$16,6)+(E44-HLOOKUP(E44,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E44,'Variable priser'!$C$6:$H$16,7))/E44*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F44=0,\"Variabel pris\",IFERROR((HLOOKUP(F44,'Variable priser'!$C$6:$H$16,6)+(F44-HLOOKUP(F44,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F44,'Variable priser'!$C$6:$H$16,7))/F44*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},80,null,null,-1,"",null,{"$f":"IF(E45=0,\"Variabel pris\",IFERROR((HLOOKUP(E45,'Variable priser'!$C$6:$H$16,6)+(E45-HLOOKUP(E45,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E45,'Variable priser'!$C$6:$H$16,7))/E45*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F45=0,\"Variabel pris\",IFERROR((HLOOKUP(F45,'Variable priser'!$C$6:$H$16,6)+(F45-HLOOKUP(F45,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F45,'Variable priser'!$C$6:$H$16,7))/F45*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},110,null,null,-1,"",null,{"$f":"IF(E46=0,\"Variabel pris\",IFERROR((HLOOKUP(E46,'Variable priser'!$C$6:$H$18,12)+(E46-HLOOKUP(E46,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E46,'Variable priser'!$C$6:$H$18,13))/E46*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F46=0,\"Variabel pris\",IFERROR((HLOOKUP(F46,'Variable priser'!$C$6:$H$18,12)+(F46-HLOOKUP(F46,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F46,'Variable priser'!$C$6:$H$18,13))/F46*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},110,null,null,-1,"",null,{"$f":"IF(E47=0,\"Variabel pris\",IFERROR((HLOOKUP(E47,'Variable priser'!$C$6:$H$18,12)+(E47-HLOOKUP(E47,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E47,'Variable priser'!$C$6:$H$18,13))/E47*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F47=0,\"Variabel pris\",IFERROR((HLOOKUP(F47,'Variable priser'!$C$6:$H$18,12)+(F47-HLOOKUP(F47,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F47,'Variable priser'!$C$6:$H$18,13))/F47*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},576,null,null,-1,"",null,{"$f":"IF(E48=0,\"Variabel pris\",IFERROR((HLOOKUP(E48,'Variable priser'!$C$6:$H$16,8)+(E48-HLOOKUP(E48,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E48,'Variable priser'!$C$6:$H$16,9))/E48*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F48=0,\"Variabel pris\",IFERROR((HLOOKUP(F48,'Variable priser'!$C$6:$H$16,8)+(F48-HLOOKUP(F48,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F48,'Variable priser'!$C$6:$H$16,9))/F48*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E49=0,\"Variabel pris\",IFERROR((HLOOKUP(E49,'Variable priser'!$C$6:$H$16,10)+(E49-HLOOKUP(E49,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E49,'Variable priser'!$C$6:$H$16,11))/E49*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F49=0,\"Variabel pris\",IFERROR((HLOOKUP(F49,'Variable priser'!$C$6:$H$16,10)+(F49-HLOOKUP(F49,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F49,'Variable priser'!$C$6:$H$16,11))/F49*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E50=0,\"Variabel pris\",IFERROR((HLOOKUP(E50,'Variable priser'!$C$20:$G$24,3)+(E50-HLOOKUP(E50,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E50,'Variable priser'!$C$20:$G$24,4))/E50*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F50=0,\"Variabel pris\",IFERROR((HLOOKUP(F50,'Variable priser'!$C$20:$G$24,3)+(F50-HLOOKUP(F50,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F50,'Variable priser'!$C$20:$G$24,4))/F50*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E51=0,\"Variabel pris\",IFERROR((HLOOKUP(E51,'Variable priser'!$C$20:$G$25,5)+(E51-HLOOKUP(E51,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E51,'Variable priser'!$C$20:$G$25,6))/E51*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F51=0,\"Variabel pris\",IFERROR((HLOOKUP(F51,'Variable priser'!$C$20:$G$25,5)+(F51-HLOOKUP(F51,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F51,'Variable priser'!$C$20:$G$25,6))/F51*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},450,null,null,-1,"",null,{"$f":"IF(E52=0,\"Variabel pris\",IFERROR((HLOOKUP(E52,'Variable priser'!$C$28:$G$38,9)+(E52-HLOOKUP(E52,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E52,'Variable priser'!$C$28:$G$38,10))/E52*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F52=0,\"Variabel pris\",IFERROR((HLOOKUP(F52,'Variable priser'!$C$28:$G$38,9)+(F52-HLOOKUP(F52,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F52,'Variable priser'!$C$28:$G$38,10))/F52*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},450,null,null,-1,"",null,{"$f":"IF(E53=0,\"Variabel pris\",IFERROR((HLOOKUP(E53,'Variable priser'!$C$28:$G$38,9)+(E53-HLOOKUP(E53,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E53,'Variable priser'!$C$28:$G$38,10))/E53*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F53=0,\"Variabel pris\",IFERROR((HLOOKUP(F53,'Variable priser'!$C$28:$G$38,9)+(F53-HLOOKUP(F53,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F53,'Variable priser'!$C$28:$G$38,10))/F53*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E54=0,\"Variabel pris\",IFERROR((HLOOKUP(E54,'Variable priser'!$C$28:$G$38,6)+(E54-HLOOKUP(E54,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E54,'Variable priser'!$C$28:$G$38,7))/E54*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F54=0,\"Variabel pris\",IFERROR((HLOOKUP(F54,'Variable priser'!$C$28:$G$38,6)+(F54-HLOOKUP(F54,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F54,'Variable priser'!$C$28:$G$38,7))/F54*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E55=0,\"Variabel pris\",IFERROR((HLOOKUP(E55,'Variable priser'!$C$28:$G$38,6)+(E55-HLOOKUP(E55,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E55,'Variable priser'!$C$28:$G$38,7))/E55*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F55=0,\"Variabel pris\",IFERROR((HLOOKUP(F55,'Variable priser'!$C$28:$G$38,6)+(F55-HLOOKUP(F55,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F55,'Variable priser'!$C$28:$G$38,7))/F55*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E56=0,\"Variabel pris\",IFERROR((HLOOKUP(E56,'Variable priser'!$C$40:$H$42,2)+(E56-HLOOKUP(E56,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E56,'Variable priser'!$C$40:$H$42,3))/E56*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F56=0,\"Variabel pris\",IFERROR((HLOOKUP(F56,'Variable priser'!$C$40:$H$42,2)+(F56-HLOOKUP(F56,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F56,'Variable priser'!$C$40:$H$42,3))/F56*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E57=0,\"Variabel pris\",IFERROR((HLOOKUP(E57,'Variable priser'!$C$44:$H$46,2)+(E57-HLOOKUP(E57,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E57,'Variable priser'!$C$44:$H$46,3))/E57*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F57=0,\"Variabel pris\",IFERROR((HLOOKUP(F57,'Variable priser'!$C$44:$H$46,2)+(F57-HLOOKUP(F57,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F57,'Variable priser'!$C$44:$H$46,3))/F57*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},1000,null,null,{"$f":"IF($D58=\"\",IF($E58>0,\"Ny data\",IF($E58=\"\",\"\",0)),IF($D58=0,IF($E58=0,0,\"Ny data\"),($E58-$D58)/$D58))","v":-1},"",null,{"$f":"IF(E58=0,\"Variabel pris\",IFERROR((HLOOKUP(E58,'Variable priser'!$C$48:$H$50,2)+(E58-HLOOKUP(E58,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E58,'Variable priser'!$C$48:$H$50,3))/E58*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F58=0,\"Variabel pris\",IFERROR((HLOOKUP(F58,'Variable priser'!$C$48:$H$50,2)+(F58-HLOOKUP(F58,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F58,'Variable priser'!$C$48:$H$50,3))/F58*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E59=0,\"Variabel pris\",IFERROR((HLOOKUP(E59,'Variable priser'!$C$52:$H$54,2)+(E59-HLOOKUP(E59,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E59,'Variable priser'!$C$52:$H$54,3))/E59*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F59=0,\"Variabel pris\",IFERROR((HLOOKUP(F59,'Variable priser'!$C$52:$H$54,2)+(F59-HLOOKUP(F59,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F59,'Variable priser'!$C$52:$H$54,3))/F59*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},150,null,null,-1,"",null,{"$f":"IF(E60=0,\"Variabel pris\",IFERROR((HLOOKUP(E60,'Variable priser'!$C$71:$H$73,2)+(E60-HLOOKUP(E60,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E60,'Variable priser'!$C$71:$H$73,3))/E60*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F60=0,\"Variabel pris\",IFERROR((HLOOKUP(F60,'Variable priser'!$C$71:$H$73,2)+(F60-HLOOKUP(F60,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F60,'Variable priser'!$C$71:$H$73,3))/F60*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},17,null,null,-1,"",null,{"$f":"IF(E61=0,\"Variabel pris\",IFERROR((HLOOKUP(E61,'Variable priser'!$C$76:$J$78,2)+(E61-HLOOKUP(E61,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E61,'Variable priser'!$C$76:$J$78,3))/E61*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F61=0,\"Variabel pris\",IFERROR((HLOOKUP(F61,'Variable priser'!$C$76:$J$78,2)+(F61-HLOOKUP(F61,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F61,'Variable priser'!$C$76:$J$78,3))/F61*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E62=0,\"Variabel pris\",IFERROR((HLOOKUP(E62,'Variable priser'!$C$81:$J$83,2)+(E62-HLOOKUP(E62,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E62,'Variable priser'!$C$81:$J$83,3))/E62*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F62=0,\"Variabel pris\",IFERROR((HLOOKUP(F62,'Variable priser'!$C$81:$J$83,2)+(F62-HLOOKUP(F62,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F62,'Variable priser'!$C$81:$J$83,3))/F62*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},160,null,null,-1,"",null,{"$f":"IF(E63=0,\"Variabel pris\",IFERROR((HLOOKUP(E63,'Variable priser'!$C$59:$H$61,2)+(E63-HLOOKUP(E63,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E63,'Variable priser'!$C$59:$H$61,3))/E63*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F63=0,\"Variabel pris\",IFERROR((HLOOKUP(F63,'Variable priser'!$C$59:$H$61,2)+(F63-HLOOKUP(F63,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F63,'Variable priser'!$C$59:$H$61,3))/F63*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E64=0,\"Variabel pris\",IFERROR((HLOOKUP(E64,'Variable priser'!$C$59:$H$64,5)+(E64-HLOOKUP(E64,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E64,'Variable priser'!$C$59:$H$64,6))/E64*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F64=0,\"Variabel pris\",IFERROR((HLOOKUP(F64,'Variable priser'!$C$59:$H$64,5)+(F64-HLOOKUP(F64,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F64,'Variable priser'!$C$59:$H$64,6))/F64*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E65=0,\"Variabel pris\",IFERROR((HLOOKUP(E65,'Variable priser'!$C$59:$H$67,8)+(E65-HLOOKUP(E65,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E65,'Variable priser'!$C$59:$H$67,9))/E65*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F65=0,\"Variabel pris\",IFERROR((HLOOKUP(F65,'Variable priser'!$C$59:$H$67,8)+(F65-HLOOKUP(F65,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F65,'Variable priser'!$C$59:$H$67,9))/F65*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E66=0,\"Variabel pris\",IFERROR((HLOOKUP(E66,'Variable priser'!$C$108:$E$110,2)+(E66-HLOOKUP(E66,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E66,'Variable priser'!$C$108:$E$110,3))/E66*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F66=0,\"Variabel pris\",IFERROR((HLOOKUP(F66,'Variable priser'!$C$108:$E$110,2)+(F66-HLOOKUP(F66,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F66,'Variable priser'!$C$108:$E$110,3))/F66*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E67=0,\"Variabel pris\",IFERROR((HLOOKUP(E67,'Variable priser'!$C$108:$E$110,2)+(E67-HLOOKUP(E67,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E67,'Variable priser'!$C$108:$E$110,3))/E67*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F67=0,\"Variabel pris\",IFERROR((HLOOKUP(F67,'Variable priser'!$C$108:$E$110,2)+(F67-HLOOKUP(F67,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F67,'Variable priser'!$C$108:$E$110,3))/F67*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E68=0,\"Variabel pris\",IFERROR((HLOOKUP(E68,'Variable priser'!$C$86:$H$88,2)+(E68-HLOOKUP(E68,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E68,'Variable priser'!$C$86:$H$88,3))/E68*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F68=0,\"Variabel pris\",IFERROR((HLOOKUP(F68,'Variable priser'!$C$86:$H$88,2)+(F68-HLOOKUP(F68,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F68,'Variable priser'!$C$86:$H$88,3))/F68*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},450,null,null,-1,"",null,{"$f":"IF(E69=0,\"Variabel pris\",IFERROR((HLOOKUP(E69,'Variable priser'!$C$91:$J$95,4)+(E69-HLOOKUP(E69,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E69,'Variable priser'!$C$91:$J$95,5))/E69*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F69=0,\"Variabel pris\",IFERROR((HLOOKUP(F69,'Variable priser'!$C$91:$J$95,4)+(F69-HLOOKUP(F69,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F69,'Variable priser'!$C$91:$J$95,5))/F69*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},450,null,null,-1,"",null,{"$f":"IF(E70=0,\"Variabel pris\",IFERROR((HLOOKUP(E70,'Variable priser'!$C$91:$J$98,7)+(E70-HLOOKUP(E70,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E70,'Variable priser'!$C$91:$J$98,8))/E70*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F70=0,\"Variabel pris\",IFERROR((HLOOKUP(F70,'Variable priser'!$C$91:$J$98,7)+(F70-HLOOKUP(F70,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F70,'Variable priser'!$C$91:$J$98,8))/F70*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 2"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},225,null,null,-1,{"$f":"IF($E72=\"\",IF($F72>0,\"Ny data\",IF($F72=\"\",\"\",0)),IF($E72=0,IF($F72=0,0,\"Ny data\"),($F72-$E72)/$E72))","v":""},null,{"$f":"IF(E72=0,\"Variabel pris\",IFERROR((HLOOKUP(E72,'Variable priser'!$C$6:$H$16,2)+(E72-HLOOKUP(E72,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E72,'Variable priser'!$C$6:$H$16,3))/E72*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F72=0,\"Variabel pris\",IFERROR((HLOOKUP(F72,'Variable priser'!$C$6:$H$16,2)+(F72-HLOOKUP(F72,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F72,'Variable priser'!$C$6:$H$16,3))/F72*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E72),\"\",IF(E72=0,\"\",IF(ISNUMBER(E72),((J72*E72)/C72)*N72,\"\")))","v":""},{"$f":"IF(ISBLANK(F72),\"\",IF(F72=0,\"\",IF(ISNUMBER(F72),((K72*F72)/C72)*N72,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},225,null,null,-1,"",null,{"$f":"IF(E73=0,\"Variabel pris\",IFERROR((HLOOKUP(E73,'Variable priser'!$C$6:$H$16,2)+(E73-HLOOKUP(E73,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E73,'Variable priser'!$C$6:$H$16,3))/E73*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F73=0,\"Variabel pris\",IFERROR((HLOOKUP(F73,'Variable priser'!$C$6:$H$16,2)+(F73-HLOOKUP(F73,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F73,'Variable priser'!$C$6:$H$16,3))/F73*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E73),\"\",IF(E73=0,\"\",IF(ISNUMBER(E73),((J73*E73)/C73)*N73,\"\")))","v":""},{"$f":"IF(ISBLANK(F73),\"\",IF(F73=0,\"\",IF(ISNUMBER(F73),((K73*F73)/C73)*N73,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E74=0,\"Variabel pris\",IFERROR((HLOOKUP(E74,'Variable priser'!$C$6:$H$16,4)+(E74-HLOOKUP(E74,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E74,'Variable priser'!$C$6:$H$16,5))/E74*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F74=0,\"Variabel pris\",IFERROR((HLOOKUP(F74,'Variable priser'!$C$6:$H$16,4)+(F74-HLOOKUP(F74,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F74,'Variable priser'!$C$6:$H$16,5))/F74*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E75=0,\"Variabel pris\",IFERROR((HLOOKUP(E75,'Variable priser'!$C$6:$H$16,4)+(E75-HLOOKUP(E75,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E75,'Variable priser'!$C$6:$H$16,5))/E75*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F75=0,\"Variabel pris\",IFERROR((HLOOKUP(F75,'Variable priser'!$C$6:$H$16,4)+(F75-HLOOKUP(F75,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F75,'Variable priser'!$C$6:$H$16,5))/F75*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E76=0,\"Variabel pris\",IFERROR((HLOOKUP(E76,'Variable priser'!$C$6:$H$16,6)+(E76-HLOOKUP(E76,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E76,'Variable priser'!$C$6:$H$16,7))/E76*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F76=0,\"Variabel pris\",IFERROR((HLOOKUP(F76,'Variable priser'!$C$6:$H$16,6)+(F76-HLOOKUP(F76,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F76,'Variable priser'!$C$6:$H$16,7))/F76*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E77=0,\"Variabel pris\",IFERROR((HLOOKUP(E77,'Variable priser'!$C$6:$H$16,6)+(E77-HLOOKUP(E77,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E77,'Variable priser'!$C$6:$H$16,7))/E77*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F77=0,\"Variabel pris\",IFERROR((HLOOKUP(F77,'Variable priser'!$C$6:$H$16,6)+(F77-HLOOKUP(F77,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F77,'Variable priser'!$C$6:$H$16,7))/F77*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E78=0,\"Variabel pris\",IFERROR((HLOOKUP(E78,'Variable priser'!$C$6:$H$18,12)+(E78-HLOOKUP(E78,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E78,'Variable priser'!$C$6:$H$18,13))/E78*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F78=0,\"Variabel pris\",IFERROR((HLOOKUP(F78,'Variable priser'!$C$6:$H$18,12)+(F78-HLOOKUP(F78,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F78,'Variable priser'!$C$6:$H$18,13))/F78*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E79=0,\"Variabel pris\",IFERROR((HLOOKUP(E79,'Variable priser'!$C$6:$H$18,12)+(E79-HLOOKUP(E79,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E79,'Variable priser'!$C$6:$H$18,13))/E79*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F79=0,\"Variabel pris\",IFERROR((HLOOKUP(F79,'Variable priser'!$C$6:$H$18,12)+(F79-HLOOKUP(F79,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F79,'Variable priser'!$C$6:$H$18,13))/F79*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E80=0,\"Variabel pris\",IFERROR((HLOOKUP(E80,'Variable priser'!$C$6:$H$16,8)+(E80-HLOOKUP(E80,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E80,'Variable priser'!$C$6:$H$16,9))/E80*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F80=0,\"Variabel pris\",IFERROR((HLOOKUP(F80,'Variable priser'!$C$6:$H$16,8)+(F80-HLOOKUP(F80,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F80,'Variable priser'!$C$6:$H$16,9))/F80*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E81=0,\"Variabel pris\",IFERROR((HLOOKUP(E81,'Variable priser'!$C$6:$H$16,10)+(E81-HLOOKUP(E81,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E81,'Variable priser'!$C$6:$H$16,11))/E81*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F81=0,\"Variabel pris\",IFERROR((HLOOKUP(F81,'Variable priser'!$C$6:$H$16,10)+(F81-HLOOKUP(F81,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F81,'Variable priser'!$C$6:$H$16,11))/F81*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E82=0,\"Variabel pris\",IFERROR((HLOOKUP(E82,'Variable priser'!$C$20:$G$24,3)+(E82-HLOOKUP(E82,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E82,'Variable priser'!$C$20:$G$24,4))/E82*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F82=0,\"Variabel pris\",IFERROR((HLOOKUP(F82,'Variable priser'!$C$20:$G$24,3)+(F82-HLOOKUP(F82,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F82,'Variable priser'!$C$20:$G$24,4))/F82*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E83=0,\"Variabel pris\",IFERROR((HLOOKUP(E83,'Variable priser'!$C$20:$G$25,5)+(E83-HLOOKUP(E83,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E83,'Variable priser'!$C$20:$G$25,6))/E83*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F83=0,\"Variabel pris\",IFERROR((HLOOKUP(F83,'Variable priser'!$C$20:$G$25,5)+(F83-HLOOKUP(F83,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F83,'Variable priser'!$C$20:$G$25,6))/F83*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},225,null,null,-1,"",null,{"$f":"IF(E84=0,\"Variabel pris\",IFERROR((HLOOKUP(E84,'Variable priser'!$C$28:$G$38,9)+(E84-HLOOKUP(E84,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E84,'Variable priser'!$C$28:$G$38,10))/E84*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F84=0,\"Variabel pris\",IFERROR((HLOOKUP(F84,'Variable priser'!$C$28:$G$38,9)+(F84-HLOOKUP(F84,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F84,'Variable priser'!$C$28:$G$38,10))/F84*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},225,null,null,-1,"",null,{"$f":"IF(E85=0,\"Variabel pris\",IFERROR((HLOOKUP(E85,'Variable priser'!$C$28:$G$38,9)+(E85-HLOOKUP(E85,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E85,'Variable priser'!$C$28:$G$38,10))/E85*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F85=0,\"Variabel pris\",IFERROR((HLOOKUP(F85,'Variable priser'!$C$28:$G$38,9)+(F85-HLOOKUP(F85,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F85,'Variable priser'!$C$28:$G$38,10))/F85*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E86=0,\"Variabel pris\",IFERROR((HLOOKUP(E86,'Variable priser'!$C$28:$G$38,6)+(E86-HLOOKUP(E86,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E86,'Variable priser'!$C$28:$G$38,7))/E86*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F86=0,\"Variabel pris\",IFERROR((HLOOKUP(F86,'Variable priser'!$C$28:$G$38,6)+(F86-HLOOKUP(F86,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F86,'Variable priser'!$C$28:$G$38,7))/F86*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E87=0,\"Variabel pris\",IFERROR((HLOOKUP(E87,'Variable priser'!$C$28:$G$38,6)+(E87-HLOOKUP(E87,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E87,'Variable priser'!$C$28:$G$38,7))/E87*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F87=0,\"Variabel pris\",IFERROR((HLOOKUP(F87,'Variable priser'!$C$28:$G$38,6)+(F87-HLOOKUP(F87,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F87,'Variable priser'!$C$28:$G$38,7))/F87*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E88=0,\"Variabel pris\",IFERROR((HLOOKUP(E88,'Variable priser'!$C$40:$H$42,2)+(E88-HLOOKUP(E88,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E88,'Variable priser'!$C$40:$H$42,3))/E88*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F88=0,\"Variabel pris\",IFERROR((HLOOKUP(F88,'Variable priser'!$C$40:$H$42,2)+(F88-HLOOKUP(F88,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F88,'Variable priser'!$C$40:$H$42,3))/F88*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E89=0,\"Variabel pris\",IFERROR((HLOOKUP(E89,'Variable priser'!$C$44:$H$46,2)+(E89-HLOOKUP(E89,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E89,'Variable priser'!$C$44:$H$46,3))/E89*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F89=0,\"Variabel pris\",IFERROR((HLOOKUP(F89,'Variable priser'!$C$44:$H$46,2)+(F89-HLOOKUP(F89,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F89,'Variable priser'!$C$44:$H$46,3))/F89*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},400,null,null,-1,"",null,{"$f":"IF(E90=0,\"Variabel pris\",IFERROR((HLOOKUP(E90,'Variable priser'!$C$48:$H$50,2)+(E90-HLOOKUP(E90,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E90,'Variable priser'!$C$48:$H$50,3))/E90*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F90=0,\"Variabel pris\",IFERROR((HLOOKUP(F90,'Variable priser'!$C$48:$H$50,2)+(F90-HLOOKUP(F90,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F90,'Variable priser'!$C$48:$H$50,3))/F90*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E91=0,\"Variabel pris\",IFERROR((HLOOKUP(E91,'Variable priser'!$C$52:$H$54,2)+(E91-HLOOKUP(E91,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E91,'Variable priser'!$C$52:$H$54,3))/E91*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F91=0,\"Variabel pris\",IFERROR((HLOOKUP(F91,'Variable priser'!$C$52:$H$54,2)+(F91-HLOOKUP(F91,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F91,'Variable priser'!$C$52:$H$54,3))/F91*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},200,null,null,-1,"",null,{"$f":"IF(E92=0,\"Variabel pris\",IFERROR((HLOOKUP(E92,'Variable priser'!$C$71:$H$73,2)+(E92-HLOOKUP(E92,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E92,'Variable priser'!$C$71:$H$73,3))/E92*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F92=0,\"Variabel pris\",IFERROR((HLOOKUP(F92,'Variable priser'!$C$71:$H$73,2)+(F92-HLOOKUP(F92,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F92,'Variable priser'!$C$71:$H$73,3))/F92*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},23,null,null,-1,"",null,{"$f":"IF(E93=0,\"Variabel pris\",IFERROR((HLOOKUP(E93,'Variable priser'!$C$76:$J$78,2)+(E93-HLOOKUP(E93,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E93,'Variable priser'!$C$76:$J$78,3))/E93*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F93=0,\"Variabel pris\",IFERROR((HLOOKUP(F93,'Variable priser'!$C$76:$J$78,2)+(F93-HLOOKUP(F93,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F93,'Variable priser'!$C$76:$J$78,3))/F93*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E94=0,\"Variabel pris\",IFERROR((HLOOKUP(E94,'Variable priser'!$C$81:$J$83,2)+(E94-HLOOKUP(E94,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E94,'Variable priser'!$C$81:$J$83,3))/E94*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F94=0,\"Variabel pris\",IFERROR((HLOOKUP(F94,'Variable priser'!$C$81:$J$83,2)+(F94-HLOOKUP(F94,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F94,'Variable priser'!$C$81:$J$83,3))/F94*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},120,null,null,-1,"",null,{"$f":"IF(E95=0,\"Variabel pris\",IFERROR((HLOOKUP(E95,'Variable priser'!$C$59:$H$61,2)+(E95-HLOOKUP(E95,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E95,'Variable priser'!$C$59:$H$61,3))/E95*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F95=0,\"Variabel pris\",IFERROR((HLOOKUP(F95,'Variable priser'!$C$59:$H$61,2)+(F95-HLOOKUP(F95,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F95,'Variable priser'!$C$59:$H$61,3))/F95*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E96=0,\"Variabel pris\",IFERROR((HLOOKUP(E96,'Variable priser'!$C$59:$H$64,5)+(E96-HLOOKUP(E96,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E96,'Variable priser'!$C$59:$H$64,6))/E96*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F96=0,\"Variabel pris\",IFERROR((HLOOKUP(F96,'Variable priser'!$C$59:$H$64,5)+(F96-HLOOKUP(F96,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F96,'Variable priser'!$C$59:$H$64,6))/F96*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E97=0,\"Variabel pris\",IFERROR((HLOOKUP(E97,'Variable priser'!$C$59:$H$67,8)+(E97-HLOOKUP(E97,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E97,'Variable priser'!$C$59:$H$67,9))/E97*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F97=0,\"Variabel pris\",IFERROR((HLOOKUP(F97,'Variable priser'!$C$59:$H$67,8)+(F97-HLOOKUP(F97,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F97,'Variable priser'!$C$59:$H$67,9))/F97*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E98=0,\"Variabel pris\",IFERROR((HLOOKUP(E98,'Variable priser'!$C$108:$E$110,2)+(E98-HLOOKUP(E98,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E98,'Variable priser'!$C$108:$E$110,3))/E98*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F98=0,\"Variabel pris\",IFERROR((HLOOKUP(F98,'Variable priser'!$C$108:$E$110,2)+(F98-HLOOKUP(F98,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F98,'Variable priser'!$C$108:$E$110,3))/F98*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E99=0,\"Variabel pris\",IFERROR((HLOOKUP(E99,'Variable priser'!$C$108:$E$110,2)+(E99-HLOOKUP(E99,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E99,'Variable priser'!$C$108:$E$110,3))/E99*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F99=0,\"Variabel pris\",IFERROR((HLOOKUP(F99,'Variable priser'!$C$108:$E$110,2)+(F99-HLOOKUP(F99,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F99,'Variable priser'!$C$108:$E$110,3))/F99*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E100=0,\"Variabel pris\",IFERROR((HLOOKUP(E100,'Variable priser'!$C$86:$H$88,2)+(E100-HLOOKUP(E100,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E100,'Variable priser'!$C$86:$H$88,3))/E100*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F100=0,\"Variabel pris\",IFERROR((HLOOKUP(F100,'Variable priser'!$C$86:$H$88,2)+(F100-HLOOKUP(F100,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F100,'Variable priser'!$C$86:$H$88,3))/F100*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},225,null,null,-1,"",null,{"$f":"IF(E101=0,\"Variabel pris\",IFERROR((HLOOKUP(E101,'Variable priser'!$C$91:$J$95,4)+(E101-HLOOKUP(E101,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E101,'Variable priser'!$C$91:$J$95,5))/E101*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F101=0,\"Variabel pris\",IFERROR((HLOOKUP(F101,'Variable priser'!$C$91:$J$95,4)+(F101-HLOOKUP(F101,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F101,'Variable priser'!$C$91:$J$95,5))/F101*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},225,null,null,-1,"",null,{"$f":"IF(E102=0,\"Variabel pris\",IFERROR((HLOOKUP(E102,'Variable priser'!$C$91:$J$98,7)+(E102-HLOOKUP(E102,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E102,'Variable priser'!$C$91:$J$98,8))/E102*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F102=0,\"Variabel pris\",IFERROR((HLOOKUP(F102,'Variable priser'!$C$91:$J$98,7)+(F102-HLOOKUP(F102,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F102,'Variable priser'!$C$91:$J$98,8))/F102*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Vandværk 3"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},225,null,null,-1,"",null,{"$f":"IF(E104=0,\"Variabel pris\",IFERROR((HLOOKUP(E104,'Variable priser'!$C$6:$H$16,2)+(E104-HLOOKUP(E104,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E104,'Variable priser'!$C$6:$H$16,3))/E104*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F104=0,\"Variabel pris\",IFERROR((HLOOKUP(F104,'Variable priser'!$C$6:$H$16,2)+(F104-HLOOKUP(F104,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F104,'Variable priser'!$C$6:$H$16,3))/F104*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E104),\"\",IF(E104=0,\"\",IF(ISNUMBER(E104),((J104*E104)/C104)*N104,\"\")))","v":""},{"$f":"IF(ISBLANK(F104),\"\",IF(F104=0,\"\",IF(ISNUMBER(F104),((K104*F104)/C104)*N104,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},225,null,null,-1,"",null,{"$f":"IF(E105=0,\"Variabel pris\",IFERROR((HLOOKUP(E105,'Variable priser'!$C$6:$H$16,2)+(E105-HLOOKUP(E105,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E105,'Variable priser'!$C$6:$H$16,3))/E105*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F105=0,\"Variabel pris\",IFERROR((HLOOKUP(F105,'Variable priser'!$C$6:$H$16,2)+(F105-HLOOKUP(F105,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F105,'Variable priser'!$C$6:$H$16,3))/F105*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E105),\"\",IF(E105=0,\"\",IF(ISNUMBER(E105),((J105*E105)/C105)*N105,\"\")))","v":""},{"$f":"IF(ISBLANK(F105),\"\",IF(F105=0,\"\",IF(ISNUMBER(F105),((K105*F105)/C105)*N105,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,null,null,0,"",null,{"$f":"IF(E106=0,\"Variabel pris\",IFERROR((HLOOKUP(E106,'Variable priser'!$C$6:$H$16,4)+(E106-HLOOKUP(E106,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E106,'Variable priser'!$C$6:$H$16,5))/E106*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F106=0,\"Variabel pris\",IFERROR((HLOOKUP(F106,'Variable priser'!$C$6:$H$16,4)+(F106-HLOOKUP(F106,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F106,'Variable priser'!$C$6:$H$16,5))/F106*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,null,null,0,"",null,{"$f":"IF(E107=0,\"Variabel pris\",IFERROR((HLOOKUP(E107,'Variable priser'!$C$6:$H$16,4)+(E107-HLOOKUP(E107,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E107,'Variable priser'!$C$6:$H$16,5))/E107*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F107=0,\"Variabel pris\",IFERROR((HLOOKUP(F107,'Variable priser'!$C$6:$H$16,4)+(F107-HLOOKUP(F107,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F107,'Variable priser'!$C$6:$H$16,5))/F107*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,null,null,0,"",null,{"$f":"IF(E108=0,\"Variabel pris\",IFERROR((HLOOKUP(E108,'Variable priser'!$C$6:$H$16,6)+(E108-HLOOKUP(E108,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E108,'Variable priser'!$C$6:$H$16,7))/E108*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F108=0,\"Variabel pris\",IFERROR((HLOOKUP(F108,'Variable priser'!$C$6:$H$16,6)+(F108-HLOOKUP(F108,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F108,'Variable priser'!$C$6:$H$16,7))/F108*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,null,null,0,"",null,{"$f":"IF(E109=0,\"Variabel pris\",IFERROR((HLOOKUP(E109,'Variable priser'!$C$6:$H$16,6)+(E109-HLOOKUP(E109,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E109,'Variable priser'!$C$6:$H$16,7))/E109*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F109=0,\"Variabel pris\",IFERROR((HLOOKUP(F109,'Variable priser'!$C$6:$H$16,6)+(F109-HLOOKUP(F109,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F109,'Variable priser'!$C$6:$H$16,7))/F109*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,null,null,0,"",null,{"$f":"IF(E110=0,\"Variabel pris\",IFERROR((HLOOKUP(E110,'Variable priser'!$C$6:$H$18,12)+(E110-HLOOKUP(E110,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E110,'Variable priser'!$C$6:$H$18,13))/E110*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F110=0,\"Variabel pris\",IFERROR((HLOOKUP(F110,'Variable priser'!$C$6:$H$18,12)+(F110-HLOOKUP(F110,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F110,'Variable priser'!$C$6:$H$18,13))/F110*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,null,null,0,"",null,{"$f":"IF(E111=0,\"Variabel pris\",IFERROR((HLOOKUP(E111,'Variable priser'!$C$6:$H$18,12)+(E111-HLOOKUP(E111,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E111,'Variable priser'!$C$6:$H$18,13))/E111*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F111=0,\"Variabel pris\",IFERROR((HLOOKUP(F111,'Variable priser'!$C$6:$H$18,12)+(F111-HLOOKUP(F111,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F111,'Variable priser'!$C$6:$H$18,13))/F111*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,null,null,0,"",null,{"$f":"IF(E112=0,\"Variabel pris\",IFERROR((HLOOKUP(E112,'Variable priser'!$C$6:$H$16,8)+(E112-HLOOKUP(E112,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E112,'Variable priser'!$C$6:$H$16,9))/E112*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F112=0,\"Variabel pris\",IFERROR((HLOOKUP(F112,'Variable priser'!$C$6:$H$16,8)+(F112-HLOOKUP(F112,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F112,'Variable priser'!$C$6:$H$16,9))/F112*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,null,null,0,"",null,{"$f":"IF(E113=0,\"Variabel pris\",IFERROR((HLOOKUP(E113,'Variable priser'!$C$6:$H$16,10)+(E113-HLOOKUP(E113,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E113,'Variable priser'!$C$6:$H$16,11))/E113*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F113=0,\"Variabel pris\",IFERROR((HLOOKUP(F113,'Variable priser'!$C$6:$H$16,10)+(F113-HLOOKUP(F113,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F113,'Variable priser'!$C$6:$H$16,11))/F113*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,null,null,0,"",null,{"$f":"IF(E114=0,\"Variabel pris\",IFERROR((HLOOKUP(E114,'Variable priser'!$C$20:$G$24,3)+(E114-HLOOKUP(E114,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E114,'Variable priser'!$C$20:$G$24,4))/E114*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F114=0,\"Variabel pris\",IFERROR((HLOOKUP(F114,'Variable priser'!$C$20:$G$24,3)+(F114-HLOOKUP(F114,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F114,'Variable priser'!$C$20:$G$24,4))/F114*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,null,null,0,"",null,{"$f":"IF(E115=0,\"Variabel pris\",IFERROR((HLOOKUP(E115,'Variable priser'!$C$20:$G$25,5)+(E115-HLOOKUP(E115,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E115,'Variable priser'!$C$20:$G$25,6))/E115*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F115=0,\"Variabel pris\",IFERROR((HLOOKUP(F115,'Variable priser'!$C$20:$G$25,5)+(F115-HLOOKUP(F115,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F115,'Variable priser'!$C$20:$G$25,6))/F115*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},225,null,null,-1,"",null,{"$f":"IF(E116=0,\"Variabel pris\",IFERROR((HLOOKUP(E116,'Variable priser'!$C$28:$G$38,9)+(E116-HLOOKUP(E116,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E116,'Variable priser'!$C$28:$G$38,10))/E116*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F116=0,\"Variabel pris\",IFERROR((HLOOKUP(F116,'Variable priser'!$C$28:$G$38,9)+(F116-HLOOKUP(F116,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F116,'Variable priser'!$C$28:$G$38,10))/F116*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},225,null,null,-1,"",null,{"$f":"IF(E117=0,\"Variabel pris\",IFERROR((HLOOKUP(E117,'Variable priser'!$C$28:$G$38,9)+(E117-HLOOKUP(E117,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E117,'Variable priser'!$C$28:$G$38,10))/E117*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F117=0,\"Variabel pris\",IFERROR((HLOOKUP(F117,'Variable priser'!$C$28:$G$38,9)+(F117-HLOOKUP(F117,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F117,'Variable priser'!$C$28:$G$38,10))/F117*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},0,null,null,0,"",null,{"$f":"IF(E118=0,\"Variabel pris\",IFERROR((HLOOKUP(E118,'Variable priser'!$C$28:$G$38,6)+(E118-HLOOKUP(E118,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E118,'Variable priser'!$C$28:$G$38,7))/E118*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F118=0,\"Variabel pris\",IFERROR((HLOOKUP(F118,'Variable priser'!$C$28:$G$38,6)+(F118-HLOOKUP(F118,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F118,'Variable priser'!$C$28:$G$38,7))/F118*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},0,null,null,0,"",null,{"$f":"IF(E119=0,\"Variabel pris\",IFERROR((HLOOKUP(E119,'Variable priser'!$C$28:$G$38,6)+(E119-HLOOKUP(E119,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E119,'Variable priser'!$C$28:$G$38,7))/E119*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F119=0,\"Variabel pris\",IFERROR((HLOOKUP(F119,'Variable priser'!$C$28:$G$38,6)+(F119-HLOOKUP(F119,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F119,'Variable priser'!$C$28:$G$38,7))/F119*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,null,null,0,"",null,{"$f":"IF(E120=0,\"Variabel pris\",IFERROR((HLOOKUP(E120,'Variable priser'!$C$40:$H$42,2)+(E120-HLOOKUP(E120,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E120,'Variable priser'!$C$40:$H$42,3))/E120*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F120=0,\"Variabel pris\",IFERROR((HLOOKUP(F120,'Variable priser'!$C$40:$H$42,2)+(F120-HLOOKUP(F120,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F120,'Variable priser'!$C$40:$H$42,3))/F120*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,null,null,0,"",null,{"$f":"IF(E121=0,\"Variabel pris\",IFERROR((HLOOKUP(E121,'Variable priser'!$C$44:$H$46,2)+(E121-HLOOKUP(E121,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E121,'Variable priser'!$C$44:$H$46,3))/E121*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F121=0,\"Variabel pris\",IFERROR((HLOOKUP(F121,'Variable priser'!$C$44:$H$46,2)+(F121-HLOOKUP(F121,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F121,'Variable priser'!$C$44:$H$46,3))/F121*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},400,null,null,{"$f":"IF($D122=\"\",IF($E122>0,\"Ny data\",IF($E122=\"\",\"\",0)),IF($D122=0,IF($E122=0,0,\"Ny data\"),($E122-$D122)/$D122))","v":-1},"",null,{"$f":"IF(E122=0,\"Variabel pris\",IFERROR((HLOOKUP(E122,'Variable priser'!$C$48:$H$50,2)+(E122-HLOOKUP(E122,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E122,'Variable priser'!$C$48:$H$50,3))/E122*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F122=0,\"Variabel pris\",IFERROR((HLOOKUP(F122,'Variable priser'!$C$48:$H$50,2)+(F122-HLOOKUP(F122,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F122,'Variable priser'!$C$48:$H$50,3))/F122*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,null,null,0,"",null,{"$f":"IF(E123=0,\"Variabel pris\",IFERROR((HLOOKUP(E123,'Variable priser'!$C$52:$H$54,2)+(E123-HLOOKUP(E123,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E123,'Variable priser'!$C$52:$H$54,3))/E123*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F123=0,\"Variabel pris\",IFERROR((HLOOKUP(F123,'Variable priser'!$C$52:$H$54,2)+(F123-HLOOKUP(F123,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F123,'Variable priser'!$C$52:$H$54,3))/F123*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},200,null,null,-1,"",null,{"$f":"IF(E124=0,\"Variabel pris\",IFERROR((HLOOKUP(E124,'Variable priser'!$C$71:$H$73,2)+(E124-HLOOKUP(E124,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E124,'Variable priser'!$C$71:$H$73,3))/E124*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F124=0,\"Variabel pris\",IFERROR((HLOOKUP(F124,'Variable priser'!$C$71:$H$73,2)+(F124-HLOOKUP(F124,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F124,'Variable priser'!$C$71:$H$73,3))/F124*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},0,null,null,0,"",null,{"$f":"IF(E125=0,\"Variabel pris\",IFERROR((HLOOKUP(E125,'Variable priser'!$C$76:$J$78,2)+(E125-HLOOKUP(E125,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E125,'Variable priser'!$C$76:$J$78,3))/E125*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F125=0,\"Variabel pris\",IFERROR((HLOOKUP(F125,'Variable priser'!$C$76:$J$78,2)+(F125-HLOOKUP(F125,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F125,'Variable priser'!$C$76:$J$78,3))/F125*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,null,null,0,"",null,{"$f":"IF(E126=0,\"Variabel pris\",IFERROR((HLOOKUP(E126,'Variable priser'!$C$81:$J$83,2)+(E126-HLOOKUP(E126,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E126,'Variable priser'!$C$81:$J$83,3))/E126*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F126=0,\"Variabel pris\",IFERROR((HLOOKUP(F126,'Variable priser'!$C$81:$J$83,2)+(F126-HLOOKUP(F126,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F126,'Variable priser'!$C$81:$J$83,3))/F126*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},120,null,null,-1,"",null,{"$f":"IF(E127=0,\"Variabel pris\",IFERROR((HLOOKUP(E127,'Variable priser'!$C$59:$H$61,2)+(E127-HLOOKUP(E127,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E127,'Variable priser'!$C$59:$H$61,3))/E127*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F127=0,\"Variabel pris\",IFERROR((HLOOKUP(F127,'Variable priser'!$C$59:$H$61,2)+(F127-HLOOKUP(F127,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F127,'Variable priser'!$C$59:$H$61,3))/F127*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},0,null,null,0,"",null,{"$f":"IF(E128=0,\"Variabel pris\",IFERROR((HLOOKUP(E128,'Variable priser'!$C$59:$H$64,5)+(E128-HLOOKUP(E128,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E128,'Variable priser'!$C$59:$H$64,6))/E128*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F128=0,\"Variabel pris\",IFERROR((HLOOKUP(F128,'Variable priser'!$C$59:$H$64,5)+(F128-HLOOKUP(F128,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F128,'Variable priser'!$C$59:$H$64,6))/F128*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,null,null,0,"",null,{"$f":"IF(E129=0,\"Variabel pris\",IFERROR((HLOOKUP(E129,'Variable priser'!$C$59:$H$67,8)+(E129-HLOOKUP(E129,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E129,'Variable priser'!$C$59:$H$67,9))/E129*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F129=0,\"Variabel pris\",IFERROR((HLOOKUP(F129,'Variable priser'!$C$59:$H$67,8)+(F129-HLOOKUP(F129,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F129,'Variable priser'!$C$59:$H$67,9))/F129*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},0,null,null,0,"",null,{"$f":"IF(E130=0,\"Variabel pris\",IFERROR((HLOOKUP(E130,'Variable priser'!$C$108:$E$110,2)+(E130-HLOOKUP(E130,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E130,'Variable priser'!$C$108:$E$110,3))/E130*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F130=0,\"Variabel pris\",IFERROR((HLOOKUP(F130,'Variable priser'!$C$108:$E$110,2)+(F130-HLOOKUP(F130,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F130,'Variable priser'!$C$108:$E$110,3))/F130*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},0,null,null,0,"",null,{"$f":"IF(E131=0,\"Variabel pris\",IFERROR((HLOOKUP(E131,'Variable priser'!$C$108:$E$110,2)+(E131-HLOOKUP(E131,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E131,'Variable priser'!$C$108:$E$110,3))/E131*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F131=0,\"Variabel pris\",IFERROR((HLOOKUP(F131,'Variable priser'!$C$108:$E$110,2)+(F131-HLOOKUP(F131,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F131,'Variable priser'!$C$108:$E$110,3))/F131*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,null,null,0,"",null,{"$f":"IF(E132=0,\"Variabel pris\",IFERROR((HLOOKUP(E132,'Variable priser'!$C$86:$H$88,2)+(E132-HLOOKUP(E132,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E132,'Variable priser'!$C$86:$H$88,3))/E132*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F132=0,\"Variabel pris\",IFERROR((HLOOKUP(F132,'Variable priser'!$C$86:$H$88,2)+(F132-HLOOKUP(F132,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F132,'Variable priser'!$C$86:$H$88,3))/F132*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},225,null,null,-1,"",null,{"$f":"IF(E133=0,\"Variabel pris\",IFERROR((HLOOKUP(E133,'Variable priser'!$C$91:$J$95,4)+(E133-HLOOKUP(E133,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E133,'Variable priser'!$C$91:$J$95,5))/E133*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F133=0,\"Variabel pris\",IFERROR((HLOOKUP(F133,'Variable priser'!$C$91:$J$95,4)+(F133-HLOOKUP(F133,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F133,'Variable priser'!$C$91:$J$95,5))/F133*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},225,null,null,-1,"",null,{"$f":"IF(E134=0,\"Variabel pris\",IFERROR((HLOOKUP(E134,'Variable priser'!$C$91:$J$98,7)+(E134-HLOOKUP(E134,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E134,'Variable priser'!$C$91:$J$98,8))/E134*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F134=0,\"Variabel pris\",IFERROR((HLOOKUP(F134,'Variable priser'!$C$91:$J$98,7)+(F134-HLOOKUP(F134,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F134,'Variable priser'!$C$91:$J$98,8))/F134*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Bygninger"]
["Etageareal vandbehandlingsbygning","m²",{"$f":"Genanskaffelsespriser!E62","v":75},1521,null,null,-1,{"$f":"IF($E136=\"\",IF($F136>0,\"Ny data\",IF($F136=\"\",\"\",0)),IF($E136=0,IF($F136=0,0,\"Ny data\"),($F136-$E136)/$E136))","v":""},null,{"$f":"Genanskaffelsespriser!$D62","v":18108},{"$f":"J136","v":18108},{"$f":"IF(ISNUMBER(E136),((J136*E136)/C136)*N136,\"\")","v":""},{"$f":"IF(ISNUMBER(F136),((K136*F136)/C136)*O136,\"\")","v":""},1,1]
["Etageareal kontor og mandskabsfaciliteter","m²",{"$f":"Genanskaffelsespriser!E63","v":75},232,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D63","v":19309},{"$f":"J137","v":19309},"","",1,1]
["Værksted","m²",{"$f":"Genanskaffelsespriser!E64","v":75},74,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D64","v":14921},14921,"","",1,1]
["Lager","m²",{"$f":"Genanskaffelsespriser!E65","v":75},132,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D65","v":14921},14921,"","",1,1]
["Garage og rørlager","m²",{"$f":"Genanskaffelsespriser!E66","v":75},371,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D66","v":10444},10444,"","",1,1]
["Bygning for trykforøgere","m²",{"$f":"Genanskaffelsespriser!E67","v":75},216,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D67","v":20318},20318,"","",1,1]
["Laboratorium (bygning, inkl. inventar+udstyr), Konstruktioner","m²",{"$f":"Genanskaffelsespriser!E68","v":75},20,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D68","v":20362},20362,"","",1,1]
["Laboratorium (bygning, inkl. inventar+udstyr), Mek./EL","m²",{"$f":"Genanskaffelsespriser!E69","v":10},20,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D69","v":13575},13575,"","",1,1]
["Andre"]
["Sikring (terror, hærværk), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E71","v":25},10,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D71","v":6372},{"$f":"J145","v":6372},"","",1,1]
["Sikring (terror, hærværk), SRO","stk.",{"$f":"Genanskaffelsespriser!E72","v":10},10,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D72","v":14868},{"$f":"J146","v":14868},"","",1,1]
["Sikring, mindre avanceret (hegn, porte), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E73","v":25},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D73","v":26067},26067,"","",1,1]
["Sikring, mindre avanceret (hegn, porte), SRO","stk.",{"$f":"Genanskaffelsespriser!E74","v":10},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D74","v":60823},60823,"","",1,1]
["Sikring, avanceret (hegn, porte og overvågningssystemer), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E75","v":25},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D75","v":56318},56318,"","",1,1]
["Sikring, avanceret (hegn, porte og overvågningssystemer), SRO","stk.",{"$f":"Genanskaffelsespriser!E76","v":10},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D76","v":225271},225271,"","",1,1]

{"sheet":"Distributionsanlæg","index":1,"n_rows":152,"n_cols":15,"rows_kept":152,"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",{"$f":"Genanskaffelsespriser!E81","v":75},53055.54,null,null,{"$f":"IF($D3=\"\",IF($E3>0,\"Ny data\",IF($E3=\"\",\"\",0)),IF($D3=0,IF($E3=0,0,\"Ny data\"),($E3-$D3)/$D3))","v":-1},{"$f":"IF($E3=\"\",IF($F3>0,\"Ny data\",IF($F3=\"\",\"\",0)),IF($E3=0,IF($F3=0,0,\"Ny data\"),($F3-$E3)/$E3))","v":""},null,{"$f":"Genanskaffelsespriser!$D81","v":529},{"$f":"J3","v":529},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":""},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":""},1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E82","v":75},140994.00000000006,null,null,{"$f":"IF($D4=\"\",IF($E4>0,\"Ny data\",IF($E4=\"\",\"\",0)),IF($D4=0,IF($E4=0,0,\"Ny data\"),($E4-$D4)/$D4))","v":-1},{"$f":"IF($E4=\"\",IF($F4>0,\"Ny data\",IF($F4=\"\",\"\",0)),IF($E4=0,IF($F4=0,0,\"Ny data\"),($F4-$E4)/$E4))","v":""},null,{"$f":"Genanskaffelsespriser!$D82","v":808},{"$f":"J4","v":808},{"$f":"IF(ISNUMBER(E4),((J4*E4)/C4)*N4,\"\")","v":""},{"$f":"IF(ISNUMBER(F4),((K4*F4)/C4)*O4,\"\")","v":""},1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E83","v":75},20078.030000000002,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D83","v":1513},1513,"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E84","v":75},8894.59,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D84","v":2944},2944,"","",1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E85","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D85","v":5751},5751,"","",1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E86","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D86","v":899},899,"","",1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E87","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D87","v":1053},1053,"","",1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E88","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D88","v":1490},1490,"","",1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E89","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D89","v":2762},2762,"","",1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E90","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D90","v":5484},5484,"","",1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E91","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D91","v":655},655,"","",1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E92","v":75},1122,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D92","v":885},885,"","",1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E93","v":75},1058.75,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D93","v":1287},1287,"","",1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E94","v":75},130.86000000000001,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D94","v":3056},3056,"","",1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E95","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D95","v":8477},8477,"","",1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E96","v":50},218,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D96","v":10415},10415,"","",1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E97","v":15},218,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D97","v":15623},15623,"","",1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E98","v":50},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D98","v":10415},10415,"","",1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E99","v":15},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D99","v":13019},13019,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E100","v":75},1005,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D100","v":4722},4722,"","",1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E101","v":75},1005,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D101","v":4722},4722,"","",1,1]
["Ledningsnet - By"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E103","v":75},14109.199999999997,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D103","v":650},{"$f":"J25","v":650},"","",1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E104","v":75},54425.090000000011,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D104","v":958},{"$f":"J26","v":958},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E105","v":75},12837.68,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D105","v":1684},1684,"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E106","v":75},593.92999999999995,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D106","v":3153},3153,"","",1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E107","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D107","v":5998},5998,"","",1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E108","v":100},596.08000000000004,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D108","v":1020},1020,"","",1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E109","v":100},283,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D109","v":1203},1203,"","",1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E110","v":100},86,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D110","v":1661},1661,"","",1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E111","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D111","v":2971},2971,"","",1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E112","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D112","v":5731},5731,"","",1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E113","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D113","v":776},776,"","",1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E114","v":75},3025.1499999999992,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D114","v":1035},1035,"","",1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E115","v":75},1121.97,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D115","v":1456},1456,"","",1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E116","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D116","v":3265},3265,"","",1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E117","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D117","v":8724},8724,"","",1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E118","v":50},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D118","v":11457},11457,"","",1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E119","v":15},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D119","v":17185},17185,"","",1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E120","v":50},160,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D120","v":11457},11457,"","",1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E121","v":15},160,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D121","v":14321},14321,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E122","v":75},4317,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D122","v":5666},5666,"","",1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E123","v":75},4317,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D123","v":5666},5666,"","",1,1]
["Ledningsnet - City"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E125","v":75},2551.2100000000005,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D125","v":1078},{"$f":"J47","v":1078},"","",1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E126","v":75},19137.099999999999,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D126","v":1495},{"$f":"J48","v":1495},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E127","v":75},11907.760000000002,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D127","v":2192},2192,"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E128","v":75},753.18000000000018,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D128","v":3773},3773,"","",1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E129","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D129","v":6732},6732,"","",1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E130","v":100},10,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D130","v":1448},1448,"","",1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E131","v":100},799,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D131","v":1740},1740,"","",1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E132","v":100},216,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D132","v":2169},2169,"","",1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E133","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D133","v":3591},3591,"","",1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E134","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D134","v":6465},6465,"","",1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E135","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D135","v":1204},1204,"","",1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E136","v":75},286.83999999999997,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D136","v":1572},1572,"","",1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E137","v":75},1400.5599999999997,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D137","v":1966},1966,"","",1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E138","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D138","v":3885},3885,"","",1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E139","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D139","v":9458},9458,"","",1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E140","v":50},35,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D140","v":12498},12498,"","",1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E141","v":15},35,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D141","v":18747},18747,"","",1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E142","v":50},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D142","v":12498},12498,"","",1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E143","v":15},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D143","v":15623},15623,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E144","v":75},1208,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D144","v":6139},6139,"","",1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E145","v":75},1208,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D145","v":6139},6139,"","",1,1]
["Ledningsnet - Indre city"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E147","v":75},null,null,null,{"$f":"IF($D69=\"\",IF($E69>0,\"Ny data\",IF($E69=\"\",\"\",0)),IF($D69=0,IF($E69=0,0,\"Ny data\"),($E69-$D69)/$D69))","v":""},{"$f":"IF($E69=\"\",IF($F69>0,\"Ny data\",IF($F69=\"\",\"\",0)),IF($E69=0,IF($F69=0,0,\"Ny data\"),($F69-$E69)/$E69))","v":""},null,{"$f":"Genanskaffelsespriser!$D147","v":1697},{"$f":"J69","v":1697},{"$f":"IF(ISNUMBER(E69),((J69*E69)/C69)*N69,\"\")","v":""},{"$f":"IF(ISNUMBER(F69),((K69*F69)/C69)*O69,\"\")","v":""},1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E148","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D148","v":2268},{"$f":"J70","v":2268},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E149","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D149","v":3009},3009,"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E150","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D150","v":4773},4773,"","",1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E151","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D151","v":7915},7915,"","",1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E152","v":100},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D152","v":2067},2067,"","",1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E153","v":100},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D153","v":2513},2513,"","",1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E154","v":100},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D154","v":2986},2986,"","",1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E155","v":100},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D155","v":4591},4591,"","",1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E156","v":100},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D156","v":7648},7648,"","",1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E157","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D157","v":1823},1823,"","",1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E158","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D158","v":2345},2345,"","",1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E159","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D159","v":2783},2783,"","",1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E160","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D160","v":4885},4885,"","",1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E161","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D161","v":10641},10641,"","",1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E162","v":50},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D162","v":13540},13540,"","",1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E163","v":15},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D163","v":20310},20310,"","",1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E164","v":50},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D164","v":13540},13540,"","",1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E165","v":15},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D165","v":16925},16925,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E166","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D166","v":7555},7555,"","",1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E167","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D167","v":7555},7555,"","",1,1]
["Ventiler"]
["Ventiler på ledningsnet ≤ Ø50 mm","stk.",{"$f":"Genanskaffelsespriser!E169","v":75},52,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D169","v":7732},{"$f":"J91","v":7732},"","",1,1]
["Ventiler på Ø 50mm < Ledningsnet ≤ Ø110 mm","stk.",{"$f":"Genanskaffelsespriser!E170","v":75},581,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D170","v":8980},{"$f":"J92","v":8980},"","",1,1]
["Ventiler på Ø110 mm < Ledningsnet ≤ Ø 250 mm","stk.",{"$f":"Genanskaffelsespriser!E171","v":75},155,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D171","v":21736},21736,"","",1,1]
["Ventiler på Ø 250 mm < Ledningsnet ≤ Ø 500mm","stk.",{"$f":"Genanskaffelsespriser!E172","v":75},16,null,null,{"$f":"IF($D94=\"\",IF($E94>0,\"Ny data\",IF($E94=\"\",\"\",0)),IF($D94=0,IF($E94=0,0,\"Ny data\"),($E94-$D94)/$D94))","v":-1},{"$f":"IF($E94=\"\",IF($F94>0,\"Ny data\",IF($F94=\"\",\"\",0)),IF($E94=0,IF($F94=0,0,\"Ny data\"),($F94-$E94)/$E94))","v":""},null,{"$f":"Genanskaffelsespriser!$D172","v":78299},78299,"","",1,1]
["Ventiler på ledningsnet > Ø 500 mm","stk.",{"$f":"Genanskaffelsespriser!E173","v":75},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D173","v":223733},223733,"","",1,1]
["Pumpestationer, bygværker og bassiner 1"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},null,null,null,"","",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$176","v":25},null,null,null,"","",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$177","v":10},null,null,null,"","",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$178","v":50},null,null,null,"","",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F100=0,\"Variabel pris\",IFERROR((HLOOKUP(F100,'Variable priser'!$C$48:$H$50,2)+(F100-HLOOKUP(F100,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F100,'Variable priser'!$C$48:$H$50,3))/F100*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E100),\"\",IF(E100=0,\"\",IF(ISNUMBER(E100),((J100*E100)/$C100)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F100),\"\",IF(F100=0,\"\",IF(ISNUMBER(F100),((K100*F100)/$C100)*O97,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},1000,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$175","v":50},50,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F103=0,\"Variabel pris\",IFERROR((HLOOKUP(F103,'Variable priser'!$C$103:$F$105,2)+(F103-HLOOKUP(F103,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F103,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F103*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E103),\"\",IF(E103=0,\"\",IF(ISNUMBER(E103),((J103*E103)/$C103)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F103),\"\",IF(F103=0,\"\",IF(ISNUMBER(F103),((K103*F103)/$C103)*O103,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},50,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F104=0,\"Variabel pris\",IFERROR((HLOOKUP(F104,'Variable priser'!$C$103:$F$105,2)+(F104-HLOOKUP(F104,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F104,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F104*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E104),\"\",IF(E104=0,\"\",IF(ISNUMBER(E104),((J104*E104)/$C104)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F104),\"\",IF(F104=0,\"\",IF(ISNUMBER(F104),((K104*F104)/$C104)*O103,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},50,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F105=0,\"Variabel pris\",IFERROR((HLOOKUP(F105,'Variable priser'!$C$103:$F$105,2)+(F105-HLOOKUP(F105,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F105,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F105*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E105),\"\",IF(E105=0,\"\",IF(ISNUMBER(E105),((J105*E105)/$C105)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F105),\"\",IF(F105=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F105),((K105*F105)/$C105)*O103,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E106=0,\"Variabel pris\",IFERROR((HLOOKUP(E106,'Variable priser'!$C$48:$H$50,2)+(E106-HLOOKUP(E106,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E106,'Variable priser'!$C$48:$H$50,3))/E106*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E106),\"\",IF(E106=0,\"\",IF(ISNUMBER(E106),((J106*E106)/$C106)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F106),\"\",IF(F106=0,\"\",IF(ISNUMBER(F106),((K106*F106)/$C106)*O103,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E107=0,\"Variabel pris\",IFERROR((HLOOKUP(E107,'Variable priser'!$C$55:$H$57,2)+(E107-HLOOKUP(E107,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E107,'Variable priser'!$C$55:$H$57,3))/E107*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$175","v":50},100,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F109=0,\"Variabel pris\",IFERROR((HLOOKUP(F109,'Variable priser'!$C$103:$F$105,2)+(F109-HLOOKUP(F109,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F109,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F109*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E109),\"\",IF(E109=0,\"\",IF(ISNUMBER(E109),((J109*E109)/$C109)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F109),\"\",IF(F109=0,\"\",IF(ISNUMBER(F109),((K109*F109)/$C109)*O109,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},100,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F110=0,\"Variabel pris\",IFERROR((HLOOKUP(F110,'Variable priser'!$C$103:$F$105,2)+(F110-HLOOKUP(F110,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F110,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F110*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E110),\"\",IF(E110=0,\"\",IF(ISNUMBER(E110),((J110*E110)/$C110)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F110),\"\",IF(F110=0,\"\",IF(ISNUMBER(F110),((K110*F110)/$C110)*O109,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},100,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F111=0,\"Variabel pris\",IFERROR((HLOOKUP(F111,'Variable priser'!$C$103:$F$105,2)+(F111-HLOOKUP(F111,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F111,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F111*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E111),\"\",IF(E111=0,\"\",IF(ISNUMBER(E111),((J111*E111)/$C111)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F111),\"\",IF(F111=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F111),((K111*F111)/$C111)*O109,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E112=0,\"Variabel pris\",IFERROR((HLOOKUP(E112,'Variable priser'!$C$48:$H$50,2)+(E112-HLOOKUP(E112,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E112,'Variable priser'!$C$48:$H$50,3))/E112*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E112),\"\",IF(E112=0,\"\",IF(ISNUMBER(E112),((J112*E112)/$C112)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F112),\"\",IF(F112=0,\"\",IF(ISNUMBER(F112),((K112*F112)/$C112)*O109,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E113=0,\"Variabel pris\",IFERROR((HLOOKUP(E113,'Variable priser'!$C$55:$H$57,2)+(E113-HLOOKUP(E113,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E113,'Variable priser'!$C$55:$H$57,3))/E113*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$175","v":50},30,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F115=0,\"Variabel pris\",IFERROR((HLOOKUP(F115,'Variable priser'!$C$103:$F$105,2)+(F115-HLOOKUP(F115,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F115,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F115*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E115),\"\",IF(E115=0,\"\",IF(ISNUMBER(E115),((J115*E115)/$C115)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F115),\"\",IF(F115=0,\"\",IF(ISNUMBER(F115),((K115*F115)/$C115)*O115,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},30,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F116=0,\"Variabel pris\",IFERROR((HLOOKUP(F116,'Variable priser'!$C$103:$F$105,2)+(F116-HLOOKUP(F116,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F116,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F116*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E116),\"\",IF(E116=0,\"\",IF(ISNUMBER(E116),((J116*E116)/$C116)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F116),\"\",IF(F116=0,\"\",IF(ISNUMBER(F116),((K116*F116)/$C116)*O115,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},30,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F117=0,\"Variabel pris\",IFERROR((HLOOKUP(F117,'Variable priser'!$C$103:$F$105,2)+(F117-HLOOKUP(F117,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F117,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F117*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E117),\"\",IF(E117=0,\"\",IF(ISNUMBER(E117),((J117*E117)/$C117)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F117),\"\",IF(F117=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F117),((K117*F117)/$C117)*O115,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E118=0,\"Variabel pris\",IFERROR((HLOOKUP(E118,'Variable priser'!$C$48:$H$50,2)+(E118-HLOOKUP(E118,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E118,'Variable priser'!$C$48:$H$50,3))/E118*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E118),\"\",IF(E118=0,\"\",IF(ISNUMBER(E118),((J118*E118)/$C118)*N115,\"\")))","v":""},{"$f":"IF(ISBLANK(F118),\"\",IF(F118=0,\"\",IF(ISNUMBER(F118),((K118*F118)/$C118)*O115,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E119=0,\"Variabel pris\",IFERROR((HLOOKUP(E119,'Variable priser'!$C$55:$H$57,2)+(E119-HLOOKUP(E119,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E119,'Variable priser'!$C$55:$H$57,3))/E119*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$175","v":50},25,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E121),\"\",IF(E121=0,\"\",IF(ISNUMBER(E121),((J121*E121)/$C121)*N121,\"\")))","v":""},{"$f":"IF(ISBLANK(F121),\"\",IF(F121=0,\"\",IF(ISNUMBER(F121),((K121*F121)/$C121)*O121,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},25,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E122),\"\",IF(E122=0,\"\",IF(ISNUMBER(E122),((J122*E122)/$C122)*N121,\"\")))","v":""},{"$f":"IF(ISBLANK(F122),\"\",IF(F122=0,\"\",IF(ISNUMBER(F122),((K122*F122)/$C122)*O121,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},25,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E123),\"\",IF(E123=0,\"\",IF(ISNUMBER(E123),((J123*E123)/$C123)*N121,\"\")))","v":""},{"$f":"IF(ISBLANK(F123),\"\",IF(F123=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F123),((K123*F123)/$C123)*O121,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E124=0,\"Variabel pris\",IFERROR((HLOOKUP(E124,'Variable priser'!$C$48:$H$50,2)+(E124-HLOOKUP(E124,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E124,'Variable priser'!$C$48:$H$50,3))/E124*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E124),\"\",IF(E124=0,\"\",IF(ISNUMBER(E124),((J124*E124)/$C124)*N121,\"\")))","v":""},{"$f":"IF(ISBLANK(F124),\"\",IF(F124=0,\"\",IF(ISNUMBER(F124),((K124*F124)/$C124)*O121,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E125=0,\"Variabel pris\",IFERROR((HLOOKUP(E125,'Variable priser'!$C$55:$H$57,2)+(E125-HLOOKUP(E125,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E125,'Variable priser'!$C$55:$H$57,3))/E125*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$175","v":50},25,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F127=0,\"Variabel pris\",IFERROR((HLOOKUP(F127,'Variable priser'!$C$103:$F$105,2)+(F127-HLOOKUP(F127,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F127,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F127*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E127),\"\",IF(E127=0,\"\",IF(ISNUMBER(E127),((J127*E127)/$C127)*N127,\"\")))","v":""},{"$f":"IF(ISBLANK(F127),\"\",IF(F127=0,\"\",IF(ISNUMBER(F127),((K127*F127)/$C127)*O127,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},25,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F128=0,\"Variabel pris\",IFERROR((HLOOKUP(F128,'Variable priser'!$C$103:$F$105,2)+(F128-HLOOKUP(F128,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F128,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F128*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E128),\"\",IF(E128=0,\"\",IF(ISNUMBER(E128),((J128*E128)/$C128)*N127,\"\")))","v":""},{"$f":"IF(ISBLANK(F128),\"\",IF(F128=0,\"\",IF(ISNUMBER(F128),((K128*F128)/$C128)*O127,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},25,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F129=0,\"Variabel pris\",IFERROR((HLOOKUP(F129,'Variable priser'!$C$103:$F$105,2)+(F129-HLOOKUP(F129,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F129,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F129*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E129),\"\",IF(E129=0,\"\",IF(ISNUMBER(E129),((J129*E129)/$C129)*N127,\"\")))","v":""},{"$f":"IF(ISBLANK(F129),\"\",IF(F129=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F129),((K129*F129)/$C129)*O127,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E130=0,\"Variabel pris\",IFERROR((HLOOKUP(E130,'Variable priser'!$C$48:$H$50,2)+(E130-HLOOKUP(E130,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E130,'Variable priser'!$C$48:$H$50,3))/E130*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F130=0,\"Variabel pris\",IFERROR((HLOOKUP(F130,'Variable priser'!$C$48:$H$50,2)+(F130-HLOOKUP(F130,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F130,'Variable priser'!$C$48:$H$50,3))/F130*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E130),\"\",IF(E130=0,\"\",IF(ISNUMBER(E130),((J130*E130)/$C130)*N127,\"\")))","v":""},{"$f":"IF(ISBLANK(F130),\"\",IF(F130=0,\"\",IF(ISNUMBER(F130),((K130*F130)/$C130)*O127,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E131=0,\"Variabel pris\",IFERROR((HLOOKUP(E131,'Variable priser'!$C$55:$H$57,2)+(E131-HLOOKUP(E131,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E131,'Variable priser'!$C$55:$H$57,3))/E131*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$175","v":50},20,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F133=0,\"Variabel pris\",IFERROR((HLOOKUP(F133,'Variable priser'!$C$103:$F$105,2)+(F133-HLOOKUP(F133,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F133,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F133*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E133),\"\",IF(E133=0,\"\",IF(ISNUMBER(E133),((J133*E133)/$C133)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F133),\"\",IF(F133=0,\"\",IF(ISNUMBER(F133),((K133*F133)/$C133)*O133,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},20,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F134=0,\"Variabel pris\",IFERROR((HLOOKUP(F134,'Variable priser'!$C$103:$F$105,2)+(F134-HLOOKUP(F134,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F134,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F134*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E134),\"\",IF(E134=0,\"\",IF(ISNUMBER(E134),((J134*E134)/$C134)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F134),\"\",IF(F134=0,\"\",IF(ISNUMBER(F134),((K134*F134)/$C134)*O133,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},20,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F135=0,\"Variabel pris\",IFERROR((HLOOKUP(F135,'Variable priser'!$C$103:$F$105,2)+(F135-HLOOKUP(F135,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F135,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F135*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E135),\"\",IF(E135=0,\"\",IF(ISNUMBER(E135),((J135*E135)/$C135)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F135),\"\",IF(F135=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F135),((K135*F135)/$C135)*O133,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E136=0,\"Variabel pris\",IFERROR((HLOOKUP(E136,'Variable priser'!$C$48:$H$50,2)+(E136-HLOOKUP(E136,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E136,'Variable priser'!$C$48:$H$50,3))/E136*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E136),\"\",IF(E136=0,\"\",IF(ISNUMBER(E136),((J136*E136)/$C136)*N133,\"\")))","v":""},{"$f":"IF(ISBLANK(F136),\"\",IF(F136=0,\"\",IF(ISNUMBER(F136),((K136*F136)/$C136)*O133,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E137=0,\"Variabel pris\",IFERROR((HLOOKUP(E137,'Variable priser'!$C$55:$H$57,2)+(E137-HLOOKUP(E137,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E137,'Variable priser'!$C$55:$H$57,3))/E137*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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$175","v":50},15,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F139=0,\"Variabel pris\",IFERROR((HLOOKUP(F139,'Variable priser'!$C$103:$F$105,2)+(F139-HLOOKUP(F139,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F139,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F139*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E139),\"\",IF(E139=0,\"\",IF(ISNUMBER(E139),((J139*E139)/$C139)*N139,\"\")))","v":""},{"$f":"IF(ISBLANK(F139),\"\",IF(F139=0,\"\",IF(ISNUMBER(F139),((K139*F139)/$C139)*O139,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},15,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F140=0,\"Variabel pris\",IFERROR((HLOOKUP(F140,'Variable priser'!$C$103:$F$105,2)+(F140-HLOOKUP(F140,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F140,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F140*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E140),\"\",IF(E140=0,\"\",IF(ISNUMBER(E140),((J140*E140)/$C140)*N139,\"\")))","v":""},{"$f":"IF(ISBLANK(F140),\"\",IF(F140=0,\"\",IF(ISNUMBER(F140),((K140*F140)/$C140)*O139,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},15,null,null,-1,"",null,{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F141=0,\"Variabel pris\",IFERROR((HLOOKUP(F141,'Variable priser'!$C$103:$F$105,2)+(F141-HLOOKUP(F141,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F141,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F141*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E141),\"\",IF(E141=0,\"\",IF(ISNUMBER(E141),((J141*E141)/$C141)*N139,\"\")))","v":""},{"$f":"IF(ISBLANK(F141),\"\",IF(F141=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F141),((K141*F141)/$C141)*O139,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E142=0,\"Variabel pris\",IFERROR((HLOOKUP(E142,'Variable priser'!$C$48:$H$50,2)+(E142-HLOOKUP(E142,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E142,'Variable priser'!$C$48:$H$50,3))/E142*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F142=0,\"Variabel pris\",IFERROR((HLOOKUP(F142,'Variable priser'!$C$48:$H$50,2)+(F142-HLOOKUP(F142,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F142,'Variable priser'!$C$48:$H$50,3))/F142*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E142),\"\",IF(E142=0,\"\",IF(ISNUMBER(E142),((J142*E142)/$C142)*N139,\"\")))","v":""},{"$f":"IF(ISBLANK(F142),\"\",IF(F142=0,\"\",IF(ISNUMBER(F142),((K142*F142)/$C142)*O139,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E143=0,\"Variabel pris\",IFERROR((HLOOKUP(E143,'Variable priser'!$C$55:$H$57,2)+(E143-HLOOKUP(E143,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E143,'Variable priser'!$C$55:$H$57,3))/E143*(1+Genanskaffelsespriser!$D$207),\"Fejl\"))","v":"Variabel pris"},{"$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$207),\"Fejl\"))","v":"Variabel pris"},{"$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)/$C143)*O139,\"\")))","v":""},1,1]
["Andre"]
["Afregningsmålere, mekaniske, ","stk.",{"$f":"Genanskaffelsespriser!E181","v":8},null,null,null,"","",null,{"$f":"Genanskaffelsespriser!$D181","v":1300},{"$f":"J145","v":1300},"","",1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning ≤ 4 m3/t","stk.",10,6640,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D182","v":1450},{"$f":"J146","v":1450},"","",1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 4 m3/t ≤ 15 m3/t","stk.",10,126,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D183","v":2076},2076,"","",1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 15 m3/t ≤ 300 m3/t ","stk.",10,36,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D184","v":20000},20000,"","",1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 300 m3/t","stk.",10,0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D185","v":26000},26000,"","",1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E184","v":10},25,null,null,{"$f":"IF($D150=\"\",IF($E150>0,\"Ny data\",IF($E150=\"\",\"\",0)),IF($D150=0,IF($E150=0,0,\"Ny data\"),($E150-$D150)/$D150))","v":-1},{"$f":"IF($E150=\"\",IF($F150>0,\"Ny data\",IF($F150=\"\",\"\",0)),IF($E150=0,IF($F150=0,0,\"Ny data\"),($F150-$E150)/$E150))","v":""},null,{"$f":"Genanskaffelsespriser!$D186","v":78845},78845,{"$f":"IF(ISNUMBER(E150),((J150*E150)/C150)*N150,\"\")","v":""},{"$f":"IF(ISNUMBER(F150),((K150*F150)/C150)*O150,\"\")","v":""},1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E185","v":10},25,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D187","v":90108},90108,"","",1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, SRO","stk.",{"$f":"Genanskaffelsespriser!E186","v":50},25,null,null,-1,"",null,{"$f":"Genanskaffelsespriser!$D188","v":56318},56318,"","",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$2))","v":""},null,null,null,null,null,1]
["Arbejdsplads og kontor","stk.",5,11,null,null,{"$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$3))","v":-1},{"$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$3))","v":""},null,{"$f":"Genanskaffelsespriser!D193","v":35000},{"$f":"J3","v":35000},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":""},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":""},1,1]
["Køretøjer, personbil","stk.",5,7,null,null,{"$f":"IF($D$4=\"\",IF($E$4>0,\"Ny data\",IF($E$4=\"\",\"\",0)),IF($D$4=0,IF($E$4=0,0,\"Ny data\"),($E$4-$D$4)/$D$4))","v":-1},{"$f":"IF($E$4=\"\",IF($F$4>0,\"Ny data\",IF($F$4=\"\",\"\",0)),IF($E$4=0,IF($F$4=0,0,\"Ny data\"),($F$4-$E$4)/$E$4))","v":""},null,{"$f":"Genanskaffelsespriser!D194","v":225000},{"$f":"J4","v":225000},{"$f":"IF(ISNUMBER(E4),((J4*E4)/C4)*N4,\"\")","v":""},{"$f":"IF(ISNUMBER(F4),((K4*F4)/C4)*O4,\"\")","v":""},1,1]
["Køretøjer, små lastvogne (< 3.500 kg.)","stk.",5,0,null,null,{"$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$5))","v":""},null,{"$f":"Genanskaffelsespriser!D195","v":250000},250000,"","",1,1]
["Køretøjer, store lastvogne (> 3.500 kg.)","stk.",5,1,null,null,{"$f":"IF($D$6=\"\",IF($E$6>0,\"Ny data\",IF($E$6=\"\",\"\",0)),IF($D$6=0,IF($E$6=0,0,\"Ny data\"),($E$6-$D$6)/$D$6))","v":-1},{"$f":"IF($E$6=\"\",IF($F$6>0,\"Ny data\",IF($F$6=\"\",\"\",0)),IF($E$6=0,IF($F$6=0,0,\"Ny data\"),($F$6-$E$6)/$E$6))","v":""},null,{"$f":"Genanskaffelsespriser!$D196","v":1300000},1300000,"","",1,1]
["Køretøjer, entreprenørmaskiner","stk.",5,0,null,null,{"$f":"IF($D$7=\"\",IF($E$7>0,\"Ny data\",IF($E$7=\"\",\"\",0)),IF($D$7=0,IF($E$7=0,0,\"Ny data\"),($E$7-$D$7)/$D$7))","v":0},{"$f":"IF($E$7=\"\",IF($F$7>0,\"Ny data\",IF($F$7=\"\",\"\",0)),IF($E$7=0,IF($F$7=0,0,\"Ny data\"),($F$7-$E$7)/$E$7))","v":""},null,{"$f":"Genanskaffelsespriser!D197","v":400000},400000,"","",1,1]
["Solcelleanlæg ekskl. Inverter","kWp",25,0,null,null,{"$f":"IF($D$8=\"\",IF($E$8>0,\"Ny data\",IF($E$8=\"\",\"\",0)),IF($D$8=0,IF($E$8=0,0,\"Ny data\"),($E$8-$D$8)/$D$8))","v":0},{"$f":"IF($E$8=\"\",IF($F$8>0,\"Ny data\",IF($F$8=\"\",\"\",0)),IF($E$8=0,IF($F$8=0,0,\"Ny data\"),($F$8-$E$8)/$E$8))","v":""},null,{"$f":"Genanskaffelsespriser!D199","v":5400},5400,{"$f":"IF(OR(ISBLANK(E8),ISBLANK(N8)),\"\",(((E8*J8)/C8)*N8)*(IF(SUM(E10:E11)<>0,E11/SUM(E10:E11),1)))","v":""},{"$f":"IF(OR(ISBLANK(F8),ISBLANK(O8)),\"\",(((F8*K8)/C8)*O8)*(IF(SUM(F10:F11)<>0,F11/SUM(F10:F11),1)))","v":""},1,1]
["Inverter til solcelleanlæg","kWp",10,0,null,null,{"$f":"IF($D$9=\"\",IF($E$9>0,\"Ny data\",IF($E$9=\"\",\"\",0)),IF($D$9=0,IF($E$9=0,0,\"Ny data\"),($E$9-$D$9)/$D$9))","v":0},{"$f":"IF($E$9=\"\",IF($F$9>0,\"Ny data\",IF($F$9=\"\",\"\",0)),IF($E$9=0,IF($F$9=0,0,\"Ny data\"),($F$9-$E$9)/$E$9))","v":""},null,{"$f":"Genanskaffelsespriser!D200","v":600},600,{"$f":"IF(OR(ISBLANK(E9),ISBLANK(N9)),\"\",(((E9*J9)/C9)*N9)*(IF(SUM(E10:E11)<>0,E11/SUM(E10:E11),1)))","v":""},{"$f":"IF(OR(ISBLANK(F9),ISBLANK(O9)),\"\",(((F9*K9)/C9)*O9)*(IF(SUM(F10:F11)<>0,F11/SUM(F10:F11),1)))","v":""},1,1]
["Internt brug af produceret solcellestrøm 2024","MWh",null,0,null,null,{"$f":"IF($D10=\"\",IF($E10>0,\"Ny data\",IF($E10=\"\",\"\",0)),IF($D10=0,IF($E10=0,0,\"Ny data\"),($E10-$D10)/$D10))","v":0},{"$f":"IF($E$10=\"\",IF($F$10>0,\"Ny data\",IF($F$10=\"\",\"\",0)),IF($E$10=0,IF($F$10=0,0,\"Ny data\"),($F$10-$E$10)/$E$10))","v":""},null,null,null,null,null,1,1]
["Eksternt afsat produceret solcellestrøm 2024","MWh",null,0,null,null,{"$f":"IF($D11=\"\",IF($E11>0,\"Ny data\",IF($E11=\"\",\"\",0)),IF($D11=0,IF($E11=0,0,\"Ny data\"),($E11-$D11)/$D11))","v":0},{"$f":"IF($E$11=\"\",IF($F$11>0,\"Ny data\",IF($F$11=\"\",\"\",0)),IF($E$11=0,IF($F$11=0,0,\"Ny data\"),($F$11-$E$11)/$E$11))","v":""},null,null,null,null,null,1,1]

{"sheet":"Genanskaffelsespriser","index":3,"n_rows":207,"n_cols":5,"rows_kept":207,"cut":false,"hidden":false,"merged":[[1048239,2,1048240,2],[1048239,3,1048240,3],[1048239,4,1048240,4],[1048446,2,1048447,2],[1048446,3,1048447,3],[1048446,4,1048447,4],[1047825,2,1047826,2],[1047825,3,1047826,3],[1047825,4,1047826,4],[1048032,2,1048033,2],[1048032,3,1048033,3],[1048032,4,1048033,4],[1047411,2,1047412,2],[1047411,3,1047412,3],[1047411,4,1047412,4],[1047618,2,1047619,2],[1047618,3,1047619,3],[1047618,4,1047619,4],[1046997,2,1046998,2],[1046997,3,1046998,3],[1046997,4,1046998,4],[1047204,2,1047205,2],[1047204,3,1047205,3],[1047204,4,1047205,4],[1046583,2,1046584,2],[1046583,3,1046584,3],[1046583,4,1046584,4],[1046790,2,1046791,2],[1046790,3,1046791,3],[1046790,4,1046791,4],[1046169,2,1046170,2],[1046169,3,1046170,3],[1046169,4,1046170,4],[1046376,2,1046377,2],[1046376,3,1046377,3],[1046376,4,1046377,4],[1045755,2,1045756,2],[1045755,3,1045756,3],[1045755,4,1045756,4],[1045962,2,1045963,2],[1045962,3,1045963,3],[1045962,4,1045963,4],[1045341,2,1045342,2],[1045341,3,1045342,3],[1045341,4,1045342,4],[1045548,2,1045549,2],[1045548,3,1045549,3],[1045548,4,1045549,4],[1044927,2,1044928,2],[1044927,3,1044928,3],[1044927,4,1044928,4],[1045134,2,1045135,2],[1045134,3,1045135,3],[1045134,4,1045135,4],[1044513,2,1044514,2],[1044513,3,1044514,3],[1044513,4,1044514,4],[1044720,2,1044721,2],[1044720,3,1044721,3],[1044720,4,1044721,4],[1044099,2,1044100,2],[1044099,3,1044100,3],[1044099,4,1044100,4],[1044306,2,1044307,2],[1044306,3,1044307,3],[1044306,4,1044307,4],[1043685,2,1043686,2],[1043685,3,1043686,3],[1043685,4,1043686,4],[1043892,2,1043893,2],[1043892,3,1043893,3],[1043892,4,1043893,4],[1043271,2,1043272,2],[1043271,3,1043272,3],[1043271,4,1043272,4],[1043478,2,1043479,2],[1043478,3,1043479,3],[1043478,4,1043479,4],[1042857,2,1042858,2],[1042857,3,1042858,3],[1042857,4,1042858,4],[1043064,2,1043065,2],[1043064,3,1043065,3],[1043064,4,1043065,4],[1042443,2,1042444,2],[1042443,3,1042444,3],[1042443,4,1042444,4],[1042650,2,1042651,2],[1042650,3,1042651,3],[1042650,4,1042651,4],[1042029,2,1042030,2],[1042029,3,1042030,3],[1042029,4,1042030,4],[1042236,2,1042237,2],[1042236,3,1042237,3],[1042236,4,1042237,4],[1041615,2,1041616,2],[1041615,3,1041616,3],[1041615,4,1041616,4],[1041822,2,1041823,2],[1041822,3,1041823,3],[1041822,4,1041823,4],[1041201,2,1041202,2],[1041201,3,1041202,3],[1041201,4,1041202,4],[1041408,2,1041409,2],[1041408,3,1041409,3],[1041408,4,1041409,4],[1040787,2,1040788,2],[1040787,3,1040788,3],[1040787,4,1040788,4],[1040994,2,1040995,2],[1040994,3,1040995,3],[1040994,4,1040995,4],[1040373,2,1040374,2],[1040373,3,1040374,3],[1040373,4,1040374,4],[1040580,2,1040581,2],[1040580,3,1040581,3],[1040580,4,1040581,4],[1039959,2,1039960,2],[1039959,3,1039960,3],[1039959,4,1039960,4],[1040166,2,1040167,2],[1040166,3,1040167,3],[1040166,4,1040167,4],[1039545,2,1039546,2],[1039545,3,1039546,3],[1039545,4,1039546,4],[1039752,2,1039753,2],[1039752,3,1039753,3],[1039752,4,1039753,4],[1039131,2,1039132,2],[1039131,3,1039132,3],[1039131,4,1039132,4],[1039338,2,1039339,2],[1039338,3,1039339,3],[1039338,4,1039339,4],[1038717,2,1038718,2],[1038717,3,1038718,3],[1038717,4,1038718,4],[1038924,2,1038925,2],[1038924,3,1038925,3],[1038924,4,1038925,4],[1038303,2,1038304,2],[1038303,3,1038304,3],[1038303,4,1038304,4],[1038510,2,1038511,2],[1038510,3,1038511,3],[1038510,4,1038511,4],[1037889,2,1037890,2],[1037889,3,1037890,3],[1037889,4,1037890,4],[1038096,2,1038097,2],[1038096,3,1038097,3],[1038096,4,1038097,4],[1037475,2,1037476,2],[1037475,3,1037476,3],[1037475,4,1037476,4],[1037682,2,1037683,2],[1037682,3,1037683,3],[1037682,4,1037683,4],[1037061,2,1037062,2],[1037061,3,1037062,3],[1037061,4,1037062,4],[1037268,2,1037269,2],[1037268,3,1037269,3],[1037268,4,1037269,4],[1036647,2,1036648,2],[1036647,3,1036648,3],[1036647,4,1036648,4],[1036854,2,1036855,2],[1036854,3,1036855,3],[1036854,4,1036855,4],[1036233,2,1036234,2],[1036233,3,1036234,3],[1036233,4,1036234,4],[1036440,2,1036441,2],[1036440,3,1036441,3],[1036440,4,1036441,4],[1035819,2,1035820,2],[1035819,3,1035820,3],[1035819,4,1035820,4],[1036026,2,1036027,2],[1036026,3,1036027,3],[1036026,4,1036027,4],[1035405,2,1035406,2],[1035405,3,1035406,3],[1035405,4,1035406,4],[1035612,2,1035613,2],[1035612,3,1035613,3],[1035612,4,1035613,4],[1034991,2,1034992,2],[1034991,3,1034992,3],[1034991,4,1034992,4],[1035198,2,1035199,2],[1035198,3,1035199,3],[1035198,4,1035199,4],[1034577,2,1034578,2],[1034577,3,1034578,3],[1034577,4,1034578,4],[1034784,2,1034785,2],[1034784,3,1034785,3],[1034784,4,1034785,4],[1034163,2,1034164,2],[1034163,3,1034164,3],[1034163,4,1034164,4],[1034370,2,1034371,2],[1034370,3,1034371,3],[1034370,4,1034371,4],[1033749,2,1033750,2],[1033749,3,1033750,3],[1033749,4,1033750,4],[1033956,2,1033957,2],[1033956,3,1033957,3],[1033956,4,1033957,4],[1033335,2,1033336,2],[1033335,3,1033336,3],[1033335,4,1033336,4],[1033542,2,1033543,2],[1033542,3,1033543,3],[1033542,4,1033543,4],[1032921,2,1032922,2],[1032921,3,1032922,3],[1032921,4,1032922,4],[1033128,2,1033129,2],[1033128,3,1033129,3],[1033128,4,1033129,4],[1032507,2,1032508,2],[1032507,3,1032508,3],[1032507,4,1032508,4],[1032714,2,1032715,2],[1032714,3,1032715,3],[1032714,4,1032715,4],[1032093,2,1032094,2],[1032093,3,1032094,3],[1032093,4,1032094,4],[1032300,2,1032301,2],[1032300,3,1032301,3],[1032300,4,1032301,4],[1031679,2,1031680,2],[1031679,3,1031680,3],[1031679,4,1031680,4],[1031886,2,1031887,2],[1031886,3,1031887,3],[1031886,4,1031887,4],[1031265,2,1031266,2],[1031265,3,1031266,3],[1031265,4,1031266,4],[1031472,2,1031473,2],[1031472,3,1031473,3],[1031472,4,1031473,4],[1030851,2,1030852,2],[1030851,3,1030852,3],[1030851,4,1030852,4],[1031058,2,1031059,2],[1031058,3,1031059,3],[1031058,4,1031059,4],[1030437,2,1030438,2],[1030437,3,1030438,3],[1030437,4,1030438,4],[1030644,2,1030645,2],[1030644,3,1030645,3],[1030644,4,1030645,4],[1030023,2,1030024,2],[1030023,3,1030024,3],[1030023,4,1030024,4],[1030230,2,1030231,2],[1030230,3,1030231,3],[1030230,4,1030231,4],[1029609,2,1029610,2],[1029609,3,1029610,3],[1029609,4,1029610,4],[1029816,2,1029817,2],[1029816,3,1029817,3],[1029816,4,1029817,4],[1029195,2,1029196,2],[1029195,3,1029196,3],[1029195,4,1029196,4],[1029402,2,1029403,2],[1029402,3,1029403,3],[1029402,4,1029403,4],[1028781,2,1028782,2],[1028781,3,1028782,3],[1028781,4,1028782,4],[1028988,2,1028989,2],[1028988,3,1028989,3],[1028988,4,1028989,4],[1028367,2,1028368,2],[1028367,3,1028368,3],[1028367,4,1028368,4],[1028574,2,1028575,2],[1028574,3,1028575,3],[1028574,4,1028575,4],[1027953,2,1027954,2],[1027953,3,1027954,3],[1027953,4,1027954,4],[1028160,2,1028161,2],[1028160,3,1028161,3],[1028160,4,1028161,4],[1027539,2,1027540,2],[1027539,3,1027540,3],[1027539,4,1027540,4],[1027746,2,1027747,2],[1027746,3,1027747,3],[1027746,4,1027747,4],[1027125,2,1027126,2],[1027125,3,1027126,3],[1027125,4,1027126,4],[1027332,2,1027333,2],[1027332,3,1027333,3],[1027332,4,1027333,4],[1026711,2,1026712,2],[1026711,3,1026712,3],[1026711,4,1026712,4],[1026918,2,1026919,2],[1026918,3,1026919,3],[1026918,4,1026919,4],[1026297,2,1026298,2],[1026297,3,1026298,3],[1026297,4,1026298,4],[1026504,2,1026505,2],[1026504,3,1026505,3],[1026504,4,1026505,4],[1025883,2,1025884,2],[1025883,3,1025884,3],[1025883,4,1025884,4],[1026090,2,1026091,2],[1026090,3,1026091,3],[1026090,4,1026091,4],[1025469,2,1025470,2],[1025469,3,1025470,3],[1025469,4,1025470,4],[1025676,2,1025677,2],[1025676,3,1025677,3],[1025676,4,1025677,4],[1025055,2,1025056,2],[1025055,3,1025056,3],[1025055,4,1025056,4],[1025262,2,1025263,2],[1025262,3,1025263,3],[1025262,4,1025263,4],[1024641,2,1024642,2],[1024641,3,1024642,3],[1024641,4,1024642,4],[1024848,2,1024849,2],[1024848,3,1024849,3],[1024848,4,1024849,4],[1024227,2,1024228,2],[1024227,3,1024228,3],[1024227,4,1024228,4],[1024434,2,1024435,2],[1024434,3,1024435,3],[1024434,4,1024435,4],[1023813,2,1023814,2],[1023813,3,1023814,3],[1023813,4,1023814,4],[1024020,2,1024021,2],[1024020,3,1024021,3],[1024020,4,1024021,4],[1023399,2,1023400,2],[1023399,3,1023400,3],[1023399,4,1023400,4],[1023606,2,1023607,2],[1023606,3,1023607,3],[1023606,4,1023607,4],[1022985,2,1022986,2],[1022985,3,1022986,3],[1022985,4,1022986,4],[1023192,2,1023193,2],[1023192,3,1023193,3],[1023192,4,1023193,4],[1022571,2,1022572,2],[1022571,3,1022572,3],[1022571,4,1022572,4],[1022778,2,1022779,2],[1022778,3,1022779,3],[1022778,4,1022779,4],[1022157,2,1022158,2],[1022157,3,1022158,3],[1022157,4,1022158,4],[1022364,2,1022365,2],[1022364,3,1022365,3],[1022364,4,1022365,4],[1021743,2,1021744,2],[1021743,3,1021744,3],[1021743,4,1021744,4],[1021950,2,1021951,2],[1021950,3,1021951,3],[1021950,4,1021951,4],[1021329,2,1021330,2],[1021329,3,1021330,3],[1021329,4,1021330,4],[1021536,2,1021537,2],[1021536,3,1021537,3],[1021536,4,1021537,4],[1020915,2,1020916,2],[1020915,3,1020916,3],[1020915,4,1020916,4],[1021122,2,1021123,2],[1021122,3,1021123,3],[1021122,4,1021123,4],[1020501,2,1020502,2],[1020501,3,1020502,3],[1020501,4,1020502,4],[1020708,2,1020709,2],[1020708,3,1020709,3],[1020708,4,1020709,4],[1020087,2,1020088,2],[1020087,3,1020088,3],[1020087,4,1020088,4],[1020294,2,1020295,2],[1020294,3,1020295,3],[1020294,4,1020295,4],[1019673,2,1019674,2],[1019673,3,1019674,3],[1019673,4,1019674,4],[1019880,2,1019881,2],[1019880,3,1019881,3],[1019880,4,1019881,4],[1019259,2,1019260,2],[1019259,3,1019260,3],[1019259,4,1019260,4],[1019466,2,1019467,2],[1019466,3,1019467,3],[1019466,4,1019467,4],[1018845,2,1018846,2],[1018845,3,1018846,3],[1018845,4,1018846,4],[1019052,2,1019053,2],[1019052,3,1019053,3],[1019052,4,1019053,4],[1018431,2,1018432,2],[1018431,3,1018432,3],[1018431,4,1018432,4],[1018638,2,1018639,2],[1018638,3,1018639,3],[1018638,4,1018639,4],[1018017,2,1018018,2],[1018017,3,1018018,3],[1018017,4,1018018,4],[1018224,2,1018225,2],[1018224,3,1018225,3],[1018224,4,1018225,4],[1017603,2,1017604,2],[1017603,3,1017604,3],[1017603,4,1017604,4],[1017810,2,1017811,2],[1017810,3,1017811,3],[1017810,4,1017811,4],[1017189,2,1017190,2],[1017189,3,1017190,3],[1017189,4,1017190,4],[1017396,2,1017397,2],[1017396,3,1017397,3],[1017396,4,1017397,4],[1016775,2,1016776,2],[1016775,3,1016776,3],[1016775,4,1016776,4],[1016982,2,1016983,2],[1016982,3,1016983,3],[1016982,4,1016983,4],[1016361,2,1016362,2],[1016361,3,1016362,3],[1016361,4,1016362,4],[1016568,2,1016569,2],[1016568,3,1016569,3],[1016568,4,1016569,4],[1015947,2,1015948,2],[1015947,3,1015948,3],[1015947,4,1015948,4],[1016154,2,1016155,2],[1016154,3,1016155,3],[1016154,4,1016155,4],[1015533,2,1015534,2],[1015533,3,1015534,3],[1015533,4,1015534,4],[1015740,2,1015741,2],[1015740,3,1015741,3],[1015740,4,1015741,4],[1015119,2,1015120,2],[1015119,3,1015120,3],[1015119,4,1015120,4],[1015326,2,1015327,2],[1015326,3,1015327,3],[1015326,4,1015327,4],[1014705,2,1014706,2],[1014705,3,1014706,3],[1014705,4,1014706,4],[1014912,2,1014913,2],[1014912,3,1014913,3],[1014912,4,1014913,4],[1014291,2,1014292,2],[1014291,3,1014292,3],[1014291,4,1014292,4],[1014498,2,1014499,2],[1014498,3,1014499,3],[1014498,4,1014499,4],[1013877,2,1013878,2],[1013877,3,1013878,3],[1013877,4,1013878,4],[1014084,2,1014085,2],[1014084,3,1014085,3],[1014084,4,1014085,4],[1013463,2,1013464,2],[1013463,3,1013464,3],[1013463,4,1013464,4],[1013670,2,1013671,2],[1013670,3,1013671,3],[1013670,4,1013671,4],[1013049,2,1013050,2],[1013049,3,1013050,3],[1013049,4,1013050,4],[1013256,2,1013257,2],[1013256,3,1013257,3],[1013256,4,1013257,4],[1012635,2,1012636,2],[1012635,3,1012636,3],[1012635,4,1012636,4],[1012842,2,1012843,2],[1012842,3,1012843,3],[1012842,4,1012843,4],[1012221,2,1012222,2],[1012221,3,1012222,3],[1012221,4,1012222,4],[1012428,2,1012429,2],[1012428,3,1012429,3],[1012428,4,1012429,4],[1011807,2,1011808,2],[1011807,3,1011808,3],[1011807,4,1011808,4],[1012014,2,1012015,2],[1012014,3,1012015,3],[1012014,4,1012015,4],[1011393,2,1011394,2],[1011393,3,1011394,3],[1011393,4,1011394,4],[1011600,2,1011601,2],[1011600,3,1011601,3],[1011600,4,1011601,4],[1010979,2,1010980,2],[1010979,3,1010980,3],[1010979,4,1010980,4],[1011186,2,1011187,2],[1011186,3,1011187,3],[1011186,4,1011187,4],[1010565,2,1010566,2],[1010565,3,1010566,3],[1010565,4,1010566,4],[1010772,2,1010773,2],[1010772,3,1010773,3],[1010772,4,1010773,4],[1010151,2,1010152,2],[1010151,3,1010152,3],[1010151,4,1010152,4],[1010358,2,1010359,2],[1010358,3,1010359,3],[1010358,4,1010359,4],[1009737,2,1009738,2],[1009737,3,1009738,3],[1009737,4,1009738,4],[1009944,2,1009945,2],[1009944,3,1009945,3],[1009944,4,1009945,4],[1009323,2,1009324,2],[1009323,3,1009324,3],[1009323,4,1009324,4],[1009530,2,1009531,2],[1009530,3,1009531,3],[1009530,4,1009531,4],[1008909,2,1008910,2],[1008909,3,1008910,3],[1008909,4,1008910,4],[1009116,2,1009117,2],[1009116,3,1009117,3],[1009116,4,1009117,4],[1008495,2,1008496,2],[1008495,3,1008496,3],[1008495,4,1008496,4],[1008702,2,1008703,2],[1008702,3,1008703,3],[1008702,4,1008703,4],[1008081,2,1008082,2],[1008081,3,1008082,3],[1008081,4,1008082,4],[1008288,2,1008289,2],[1008288,3,1008289,3],[1008288,4,1008289,4],[1007667,2,1007668,2],[1007667,3,1007668,3],[1007667,4,1007668,4],[1007874,2,1007875,2],[1007874,3,1007875,3],[1007874,4,1007875,4],[1007253,2,1007254,2],[1007253,3,1007254,3],[1007253,4,1007254,4],[1007460,2,1007461,2],[1007460,3,1007461,3],[1007460,4,1007461,4],[1006839,2,1006840,2],[1006839,3,1006840,3],[1006839,4,1006840,4],[1007046,2,1007047,2],[1007046,3,1007047,3],[1007046,4,1007047,4],[1006425,2,1006426,2],[1006425,3,1006426,3],[1006425,4,1006426,4],[1006632,2,1006633,2],[1006632,3,1006633,3],[1006632,4,1006633,4],[1006011,2,1006012,2],[1006011,3,1006012,3],[1006011,4,1006012,4],[1006218,2,1006219,2],[1006218,3,1006219,3],[1006218,4,1006219,4],[1005597,2,1005598,2],[1005597,3,1005598,3],[1005597,4,1005598,4],[1005804,2,1005805,2],[1005804,3,1005805,3],[1005804,4,1005805,4],[1005183,2,1005184,2],[1005183,3,1005184,3],[1005183,4,1005184,4],[1005390,2,1005391,2],[1005390,3,1005391,3],[1005390,4,1005391,4],[1004769,2,1004770,2],[1004769,3,1004770,3],[1004769,4,1004770,4],[1004976,2,1004977,2],[1004976,3,1004977,3],[1004976,4,1004977,4],[1004355,2,1004356,2],[1004355,3,1004356,3],[1004355,4,1004356,4],[1004562,2,1004563,2],[1004562,3,1004563,3],[1004562,4,1004563,4],[1003941,2,1003942,2],[1003941,3,1003942,3],[1003941,4,1003942,4],[1004148,2,1004149,2],[1004148,3,1004149,3],[1004148,4,1004149,4],[1003527,2,1003528,2],[1003527,3,1003528,3],[1003527,4,1003528,4],[1003734,2,1003735,2],[1003734,3,1003735,3],[1003734,4,1003735,4],[1003113,2,1003114,2],[1003113,3,1003114,3],[1003113,4,1003114,4],[1003320,2,1003321,2],[1003320,3,1003321,3],[1003320,4,1003321,4],[1002699,2,1002700,2],[1002699,3,1002700,3],[1002699,4,1002700,4],[1002906,2,1002907,2],[1002906,3,1002907,3],[1002906,4,1002907,4],[1002285,2,1002286,2],[1002285,3,1002286,3],[1002285,4,1002286,4],[1002492,2,1002493,2],[1002492,3,1002493,3],[1002492,4,1002493,4],[1001871,2,1001872,2],[1001871,3,1001872,3],[1001871,4,1001872,4],[1002078,2,1002079,2],[1002078,3,1002079,3],[1002078,4,1002079,4],[1001457,2,1001458,2],[1001457,3,1001458,3],[1001457,4,1001458,4],[1001664,2,1001665,2],[1001664,3,1001665,3],[1001664,4,1001665,4],[1001043,2,1001044,2],[1001043,3,1001044,3],[1001043,4,1001044,4],[1001250,2,1001251,2],[1001250,3,1001251,3],[1001250,4,1001251,4],[1000629,2,1000630,2],[1000629,3,1000630,3],[1000629,4,1000630,4],[1000836,2,1000837,2],[1000836,3,1000837,3],[1000836,4,1000837,4],[1000215,2,1000216,2],[1000215,3,1000216,3],[1000215,4,1000216,4],[1000422,2,1000423,2],[1000422,3,1000423,3],[1000422,4,1000423,4],[999801,2,999802,2],[999801,3,999802,3],[999801,4,999802,4],[1000008,2,1000009,2],[1000008,3,1000009,3],[1000008,4,1000009,4],[999387,2,999388,2],[999387,3,999388,3],[999387,4,999388,4],[999594,2,999595,2],[999594,3,999595,3],[999594,4,999595,4],[998973,2,998974,2],[998973,3,998974,3],[998973,4,998974,4],[999180,2,999181,2],[999180,3,999181,3],[999180,4,999181,4],[998559,2,998560,2],[998559,3,998560,3],[998559,4,998560,4],[998766,2,998767,2],[998766,3,998767,3],[998766,4,998767,4],[998145,2,998146,2],[998145,3,998146,3],[998145,4,998146,4],[998352,2,998353,2],[998352,3,998353,3],[998352,4,998353,4],[997731,2,997732,2],[997731,3,997732,3],[997731,4,997732,4],[997938,2,997939,2],[997938,3,997939,3],[997938,4,997939,4],[997317,2,997318,2],[997317,3,997318,3],[997317,4,997318,4],[997524,2,997525,2],[997524,3,997525,3],[997524,4,997525,4],[996903,2,996904,2],[996903,3,996904,3],[996903,4,996904,4],[997110,2,997111,2],[997110,3,997111,3],[997110,4,997111,4],[996489,2,996490,2],[996489,3,996490,3],[996489,4,996490,4],[996696,2,996697,2],[996696,3,996697,3],[996696,4,996697,4],[996075,2,996076,2],[996075,3,996076,3],[996075,4,996076,4],[996282,2,996283,2],[996282,3,996283,3],[996282,4,996283,4],[995661,2,995662,2],[995661,3,995662,3],[995661,4,995662,4],[995868,2,995869,2],[995868,3,995869,3],[995868,4,995869,4],[995247,2,995248,2],[995247,3,995248,3],[995247,4,995248,4],[995454,2,995455,2],[995454,3,995455,3],[995454,4,995455,4],[994833,2,994834,2],[994833,3,994834,3],[994833,4,994834,4],[995040,2,995041,2],[995040,3,995041,3],[995040,4,995041,4],[994419,2,994420,2],[994419,3,994420,3],[994419,4,994420,4],[994626,2,994627,2],[994626,3,994627,3],[994626,4,994627,4],[994005,2,994006,2],[994005,3,994006,3],[994005,4,994006,4],[994212,2,994213,2],[994212,3,994213,3],[994212,4,994213,4],[993591,2,993592,2],[993591,3,993592,3],[993591,4,993592,4],[993798,2,993799,2],[993798,3,993799,3],[993798,4,993799,4],[993177,2,993178,2],[993177,3,993178,3],[993177,4,993178,4],[993384,2,993385,2],[993384,3,993385,3],[993384,4,993385,4],[992763,2,992764,2],[992763,3,992764,3],[992763,4,992764,4],[992970,2,992971,2],[992970,3,992971,3],[992970,4,992971,4],[992349,2,992350,2],[992349,3,992350,3],[992349,4,992350,4],[992556,2,992557,2],[992556,3,992557,3],[992556,4,992557,4],[991935,2,991936,2],[991935,3,991936,3],[991935,4,991936,4],[992142,2,992143,2],[992142,3,992143,3],[992142,4,992143,4],[991521,2,991522,2],[991521,3,991522,3],[991521,4,991522,4],[991728,2,991729,2],[991728,3,991729,3],[991728,4,991729,4],[991107,2,991108,2],[991107,3,991108,3],[991107,4,991108,4],[991314,2,991315,2],[991314,3,991315,3],[991314,4,991315,4],[990693,2,990694,2],[990693,3,990694,3],[990693,4,990694,4],[990900,2,990901,2],[990900,3,990901,3],[990900,4,990901,4],[990279,2,990280,2],[990279,3,990280,3],[990279,4,990280,4],[990486,2,990487,2],[990486,3,990487,3],[990486,4,990487,4],[989865,2,989866,2],[989865,3,989866,3],[989865,4,989866,4],[990072,2,990073,2],[990072,3,990073,3],[990072,4,990073,4],[989451,2,989452,2],[989451,3,989452,3],[989451,4,989452,4],[989658,2,989659,2],[989658,3,989659,3],[989658,4,989659,4],[989037,2,989038,2],[989037,3,989038,3],[989037,4,989038,4],[989244,2,989245,2],[989244,3,989245,3],[989244,4,989245,4],[988623,2,988624,2],[988623,3,988624,3],[988623,4,988624,4],[988830,2,988831,2],[988830,3,988831,3],[988830,4,988831,4],[988209,2,988210,2],[988209,3,988210,3],[988209,4,988210,4],[988416,2,988417,2],[988416,3,988417,3],[988416,4,988417,4],[987795,2,987796,2],[987795,3,987796,3],[987795,4,987796,4],[988002,2,988003,2],[988002,3,988003,3],[988002,4,988003,4],[987381,2,987382,2],[987381,3,987382,3],[987381,4,987382,4],[987588,2,987589,2],[987588,3,987589,3],[987588,4,987589,4],[986967,2,986968,2],[986967,3,986968,3],[986967,4,986968,4],[987174,2,987175,2],[987174,3,987175,3],[987174,4,987175,4],[986553,2,986554,2],[986553,3,986554,3],[986553,4,986554,4],[986760,2,986761,2],[986760,3,986761,3],[986760,4,986761,4],[986139,2,986140,2],[986139,3,986140,3],[986139,4,986140,4],[986346,2,986347,2],[986346,3,986347,3],[986346,4,986347,4],[985725,2,985726,2],[985725,3,985726,3],[985725,4,985726,4],[985932,2,985933,2],[985932,3,985933,3],[985932,4,985933,4],[985311,2,985312,2],[985311,3,985312,3],[985311,4,985312,4],[985518,2,985519,2],[985518,3,985519,3],[985518,4,985519,4],[984897,2,984898,2],[984897,3,984898,3],[984897,4,984898,4],[985104,2,985105,2],[985104,3,985105,3],[985104,4,985105,4],[984483,2,984484,2],[984483,3,984484,3],[984483,4,984484,4],[984690,2,984691,2],[984690,3,984691,3],[984690,4,984691,4],[984069,2,984070,2],[984069,3,984070,3],[984069,4,984070,4],[984276,2,984277,2],[984276,3,984277,3],[984276,4,984277,4],[983655,2,983656,2],[983655,3,983656,3],[983655,4,983656,4],[983862,2,983863,2],[983862,3,983863,3],[983862,4,983863,4],[983241,2,983242,2],[983241,3,983242,3],[983241,4,983242,4],[983448,2,983449,2],[983448,3,983449,3],[983448,4,983449,4],[982827,2,982828,2],[982827,3,982828,3],[982827,4,982828,4],[983034,2,983035,2],[983034,3,983035,3],[983034,4,983035,4],[982413,2,982414,2],[982413,3,982414,3],[982413,4,982414,4],[982620,2,982621,2],[982620,3,982621,3],[982620,4,982621,4],[981999,2,982000,2],[981999,3,982000,3],[981999,4,982000,4],[982206,2,982207,2],[982206,3,982207,3],[982206,4,982207,4],[981585,2,981586,2],[981585,3,981586,3],[981585,4,981586,4],[981792,2,981793,2],[981792,3,981793,3],[981792,4,981793,4],[981171,2,981172,2],[981171,3,981172,3],[981171,4,981172,4],[981378,2,981379,2],[981378,3,981379,3],[981378,4,981379,4],[980757,2,980758,2],[980757,3,980758,3],[980757,4,980758,4],[980964,2,980965,2],[980964,3,980965,3],[980964,4,980965,4],[980343,2,980344,2],[980343,3,980344,3],[980343,4,980344,4],[980550,2,980551,2],[980550,3,980551,3],[980550,4,980551,4],[979929,2,979930,2],[979929,3,979930,3],[979929,4,979930,4],[980136,2,980137,2],[980136,3,980137,3],[980136,4,980137,4],[979515,2,979516,2],[979515,3,979516,3],[979515,4,979516,4],[979722,2,979723,2]],"merged_total":15181,"flags":["merged_cut"]}
[null,"Genanskaffelsespriser","Måleenhed","Vægtet \nenhedspris","Teknisk levetid"]
[]
[null,"Produktionsanlæg:"]
[null,"Boringer"]
[null,"Boring (inkl. etablering, forerør, filter og prøvepumpning)","kr./m.",{"$f":"2538*(1+D207)","v":2538},30]
[null,"Råvandsstationer"]
[null,"Råvandsstation komplet montering og boringshus/tørbrønd","kr./stk.",{"$f":"57810*(1+D207)","v":57810},30]
[null,"Instrumenter (flowmåler+tryk transducer+alarmer)","kr./stk.",{"$f":"65241*(1+D207)","v":65241},10]
[null,"Pumpe inkl. stigrør og forerørsforsejlinger mv.","kr/m³/h ","Variabel",15]
[null,"Erstatninger (OBS ingen øst-tillæg eller øvrige tillæg) ","kr/stk",{"$f":"44911*(1+D207)","v":44911},30]
[null,"Hegn","kr./stk.",{"$f":"85428*(1+D207)","v":85428},15]
[null,"Elanlæg","kr./boring",{"$f":"108657*(1+D207)","v":108657},20]
[null,"SRO anlæg","kr./boring",{"$f":"29256*(1+D207)","v":29256},10]
[null,"Råvandsledninger - Land"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"354*(1+D207)","v":354},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1018*(1+D207)","v":1018},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2335*(1+D207)","v":2335},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5029*(1+D207)","v":5029},75]
[null,"Råvandsledninger - By"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"958*(1+D207)","v":958},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1684*(1+D207)","v":1684},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3153*(1+D207)","v":3153},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5998*(1+D207)","v":5998},75]
[null,"Råvandsledninger - City"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1495*(1+D207)","v":1495},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2192*(1+D207)","v":2192},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3773*(1+D207)","v":3773},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6732*(1+D207)","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+D207)","v":18108},75]
[null,"Etageareal kontor og mandskabsfaciliteter","kr/m²",{"$f":"19309*(1+D207)","v":19309},75]
[null,"Værksted","kr/m²",{"$f":"14921*(1+D207)","v":14921},75]
[null,"Lager","kr/m²",{"$f":"14921*(1+D207)","v":14921},75]
[null,"Garage og rørlager","kr/m²",{"$f":"10444*(1+D207)","v":10444},75]
[null,"Bygning for trykforøgere","kr/m²",{"$f":"20318*(1+D207)","v":20318},75]
[null,"Laboratorium (bygning, inkl. inventar+udstyr), Konstruktioner","kr/m²",{"$f":"20362*(1+D207)","v":20362},75]
[null,"Laboratorium (bygning, inkl. inventar+udstyr), Mek./EL","kr/m²",{"$f":"13575*(1+D207)","v":13575},10]
[null,"Andre"]
[null,"Sikring (terror, hærværk), Mek./EL","kr./stk.",{"$f":"6372*(1+D207)","v":6372},25]
[null,"Sikring (terror, hærværk), SRO","kr./stk.",{"$f":"14868*(1+D207)","v":14868},10]
[null,"Sikring, mindre avanceret (hegn, porte), Mek./EL","kr./stk.",{"$f":"26067*(1+D207)","v":26067},25]
[null,"Sikring, mindre avanceret (hegn, porte), SRO","kr./stk.",{"$f":"60823*(1+D207)","v":60823},10]
[null,"Sikring, avanceret (hegn, porte og overvågningssystemer), Mek./EL","kr./stk.",{"$f":"56318*(1+D207)","v":56318},25]
[null,"Sikring, avanceret (hegn, porte og overvågningssystemer), SRO","kr./stk.",{"$f":"225271*(1+D207)","v":225271},10]
[]
[]
[null,"Distributionsanlæg:"]
[null,"Ledningsnet - Land"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"529*(1+D207)","v":529},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"808*(1+D207)","v":808},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1513*(1+D207)","v":1513},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2944*(1+D207)","v":2944},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5751*(1+D207)","v":5751},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"899*(1+D207)","v":899},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1053*(1+D207)","v":1053},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1490*(1+D207)","v":1490},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2762*(1+D207)","v":2762},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5484*(1+D207)","v":5484},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"655*(1+D207)","v":655},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"885*(1+D207)","v":885},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1287*(1+D207)","v":1287},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3056*(1+D207)","v":3056},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"8477*(1+D207)","v":8477},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"10415*(1+D207)","v":10415},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"15623*(1+D207)","v":15623},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"10415*(1+D207)","v":10415},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"13019*(1+D207)","v":13019},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"4722*(1+D207)","v":4722},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"4722*(1+D207)","v":4722},75]
[null,"Ledningsnet - By"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"650*(1+D207)","v":650},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"958*(1+D207)","v":958},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1684*(1+D207)","v":1684},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3153*(1+D207)","v":3153},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5998*(1+D207)","v":5998},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"1020*(1+D207)","v":1020},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1203*(1+D207)","v":1203},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1661*(1+D207)","v":1661},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2971*(1+D207)","v":2971},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5731*(1+D207)","v":5731},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"776*(1+D207)","v":776},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1035*(1+D207)","v":1035},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1456*(1+D207)","v":1456},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3265*(1+D207)","v":3265},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"8724*(1+D207)","v":8724},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"11457*(1+D207)","v":11457},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"17185*(1+D207)","v":17185},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"11457*(1+D207)","v":11457},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"14321*(1+D207)","v":14321},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"5666*(1+D207)","v":5666},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"5666*(1+D207)","v":5666},75]
[null,"Ledningsnet - City"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"1078*(1+D207)","v":1078},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1495*(1+D207)","v":1495},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2192*(1+D207)","v":2192},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3773*(1+D207)","v":3773},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6732*(1+D207)","v":6732},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"1448*(1+D207)","v":1448},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1740*(1+D207)","v":1740},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2169*(1+D207)","v":2169},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3591*(1+D207)","v":3591},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6465*(1+D207)","v":6465},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"1204*(1+D207)","v":1204},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1572*(1+D207)","v":1572},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1966*(1+D207)","v":1966},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3885*(1+D207)","v":3885},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"9458*(1+D207)","v":9458},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"12498*(1+D207)","v":12498},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"18747*(1+D207)","v":18747},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"12498*(1+D207)","v":12498},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"15623*(1+D207)","v":15623},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"6139*(1+D207)","v":6139},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"6139*(1+D207)","v":6139},75]
[null,"Ledningsnet - Indre city"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"1697*(1+D207)","v":1697},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2268*(1+D207)","v":2268},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"3009*(1+D207)","v":3009},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4773*(1+D207)","v":4773},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"7915*(1+D207)","v":7915},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"2067*(1+D207)","v":2067},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2513*(1+D207)","v":2513},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2986*(1+D207)","v":2986},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4591*(1+D207)","v":4591},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"7648*(1+D207)","v":7648},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"1823*(1+D207)","v":1823},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2345*(1+D207)","v":2345},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2783*(1+D207)","v":2783},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4885*(1+D207)","v":4885},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"10641*(1+D207)","v":10641},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"13540*(1+D207)","v":13540},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"20310*(1+D207)","v":20310},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"13540*(1+D207)","v":13540},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"16925*(1+D207)","v":16925},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"7555*(1+D207)","v":7555},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"7555*(1+D207)","v":7555},75]
[null,"Ventiler"]
[null,"Ventiler på ledningsnet ≤ Ø50 mm","kr./stk.",{"$f":"7732*(1+D207)","v":7732},75]
[null,"Ventiler på Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./stk.",{"$f":"8980*(1+D207)","v":8980},75]
[null,"Ventiler på Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./stk.",{"$f":"21736*(1+D207)","v":21736},75]
[null,"Ventiler på Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./stk.",{"$f":"78299*(1+D207)","v":78299},75]
[null,"Ventiler på ledningsnet > Ø 500 mm","kr./stk.",{"$f":"223733*(1+D207)","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.",{"$f":"1300*(1+D207)","v":1300},8]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning ≤ 4 m3/t","kr./stk.",{"$f":"1450*(1+D207)","v":1450},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 4 m3/t ≤ 15 m3/t","kr./stk.",{"$f":"2076*(1+D207)","v":2076},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 15 m3/t ≤ 300 m3/t ","kr./stk.",{"$f":"20000*(1+D207)","v":20000},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 300 m3/t","kr./stk.",{"$f":"26000*(1+D207)","v":26000},10]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, Konstruktioner","kr./stk.",{"$f":"78845*(1+D207)","v":78845},50]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, Mek./EL","kr./stk.",{"$f":"90108*(1+D207)","v":90108},15]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, SRO","kr./stk.",{"$f":"56318*(1+D207)","v":56318},10]
[]
[]
[null,"Fællesfunktionsanlæg: "]
[null,"Andre"]
[null,"Arbejdsplads og kontor","kr./stk.",{"$f":"35000*(1+D207)","v":35000},5]
[null,"Køretøjer, personbil","kr./stk.",{"$f":"225000*(1+D207)","v":225000},5]
[null,"Køretøjer, små lastvogne (< 3.500 kg.)","kr./stk.",{"$f":"250000*(1+D207)","v":250000},5]
[null,"Køretøjer, store lastvogne (> 3.500 kg.)","kr./stk.",{"$f":"1300000*(1+D207)","v":1300000},5]
[null,"Køretøjer, entreprenørmaskiner","kr./stk.",{"$f":"400000*(1+D207)","v":400000},5]
[null,"Øvrige"]
[null,"Solcelleanlæg ekskl. Inverter","kWp",{"$f":"5400*(1+D207)","v":5400},25]
[null,"Inverter til solcelleanlæg","kWp",{"$f":"600*(1+D207)","v":600},10]
[null,"Elektroniske kort",null,{"$f":"0*(1+D207)","v":0},5]
[]
[null,"Administrationbygninger","m2",{"$f":"22000*(1+D207)","v":22000},75]
[null,"Slamsugere","Stk.",{"$f":"2300000*(1+D207)","v":2300000},5]
[null,"Værksteder, garager","m2",{"$f":"17000*(1+D207)","v":17000},75]
[]
[null,"Regionstillæg",null,{"$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"]