{"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":146,"n_cols":21,"rows_kept":146,"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,3460,"Novafos Vand Sjælsø",{"$f":"SUMIFS(L:L,L:L,\">0\") + SUMIFS(Distributionsanlæg!L:L,Distributionsanlæg!L:L,\">0\") + SUMIFS(Fællesfunktionsanlæg!L:L,Fællesfunktionsanlæg!L:L,\">0\")","v":12182085.661232069},{"$f":"SUMIFS(M:M,M:M,\">0\") + SUMIFS(Distributionsanlæg!M:M,Distributionsanlæg!M:M,\">0\") + SUMIFS(Fællesfunktionsanlæg!M:M,Fællesfunktionsanlæg!M:M,\">0\")","v":12301185.240552027},{"$f":"AVERAGE(S2:T2)","v":12241635.450892048}]
["Boring (inkl. etablering, forerør, filter og prøvepumpning)","dybdemeter",{"$f":"Genanskaffelsespriser!E5","v":30},3000,3000,3000,{"$f":"IF($D3=\"\",IF($E3>0,\"Ny data\",IF($E3=\"\",\"\",0)),IF($D3=0,IF($E3=0,0,\"Ny data\"),($E3-$D3)/$D3))","v":0},{"$f":"IF($E3=\"\",IF($F3>0,\"Ny data\",IF($F3=\"\",\"\",0)),IF($E3=0,IF($F3=0,0,\"Ny data\"),($F3-$E3)/$E3))","v":0},null,{"$f":"Genanskaffelsespriser!$D5","v":2538},{"$f":"J3","v":2538},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":253800},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":253800},1,1]
["Råvandsstationer"]
["Råvandsstation komplet montering og boringshus/tørbrønd","stk.",{"$f":"Genanskaffelsespriser!E7","v":30},44,44,44,{"$f":"IF($D5=\"\",IF($E5>0,\"Ny data\",IF($E5=\"\",\"\",0)),IF($D5=0,IF($E5=0,0,\"Ny data\"),($E5-$D5)/$D5))","v":0},{"$f":"IF($E5=\"\",IF($F5>0,\"Ny data\",IF($F5=\"\",\"\",0)),IF($E5=0,IF($F5=0,0,\"Ny data\"),($F5-$E5)/$E5))","v":0},null,{"$f":"Genanskaffelsespriser!$D7","v":59948.969999999994},{"$f":"J5","v":59948.969999999994},{"$f":"IF(ISNUMBER(E5),((J5*E5)/C5)*N5,\"\")","v":87925.155999999988},{"$f":"IF(ISNUMBER(F5),((K5*F5)/C5)*O5,\"\")","v":87925.155999999988},1,1]
["Instrumenter (flowmåler+tryk transducer+alarmer)","stk.",{"$f":"Genanskaffelsespriser!E8","v":10},45,45,45,0,0,null,{"$f":"Genanskaffelsespriser!$D8","v":67654.917000000001},{"$f":"J6","v":67654.917000000001},304447.12650000001,304447.12650000001,1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 1","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},2000,2000,2000,0,0,null,{"$f":"IF(E7=0,\"Variabel pris\",IFERROR(((HLOOKUP(E7,'Variable priser'!$C$2:$H$4,2)+(E7-HLOOKUP(E7,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E7,'Variable priser'!$C$2:$H$4,3))/E7*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":850.99413959999981},{"$f":"IF(F7=0,\"Variabel pris\",IFERROR(((HLOOKUP(F7,'Variable priser'!$C$2:$H$4,2)+(F7-HLOOKUP(F7,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(F7,'Variable priser'!$C$2:$H$4,3))/F7*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":850.99413959999981},{"$f":"IF(ISBLANK(E7),\"\",IF(E7=0,\"\",IF(ISNUMBER(E7),((J7*E7)/C7)*N7,\"\")))","v":113465.88527999997},{"$f":"IF(ISBLANK(F7),\"\",IF(F7=0,\"\",IF(ISNUMBER(F7),((K7*F7)/C7)*N7,\"\")))","v":113465.88527999997},1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 2","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},null,null,null,"","",null,{"$f":"IF(E8=0,\"Variabel pris\",IFERROR(((HLOOKUP(E8,'Variable priser'!$C$2:$H$4,2)+(E8-HLOOKUP(E8,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E8,'Variable priser'!$C$2:$H$4,3))/E8*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$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$203)),\"Fejl\"))","v":"Variabel pris"},{"$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},null,null,null,"","",null,{"$f":"IF(E9=0,\"Variabel pris\",IFERROR(((HLOOKUP(E9,'Variable priser'!$C$2:$H$4,2)+(E9-HLOOKUP(E9,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E9,'Variable priser'!$C$2:$H$4,3))/E9*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$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$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 4","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},null,null,null,"","",null,{"$f":"IF(E10=0,\"Variabel pris\",IFERROR(((HLOOKUP(E10,'Variable priser'!$C$2:$H$4,2)+(E10-HLOOKUP(E10,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E10,'Variable priser'!$C$2:$H$4,3))/E10*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$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$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 5","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},null,null,null,"","",null,{"$f":"IF(E11=0,\"Variabel pris\",IFERROR(((HLOOKUP(E11,'Variable priser'!$C$2:$H$4,2)+(E11-HLOOKUP(E11,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E11,'Variable priser'!$C$2:$H$4,3))/E11*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$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$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 6","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},null,null,null,"","",null,{"$f":"IF(E12=0,\"Variabel pris\",IFERROR(((HLOOKUP(E12,'Variable priser'!$C$2:$H$4,2)+(E12-HLOOKUP(E12,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E12,'Variable priser'!$C$2:$H$4,3))/E12*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$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$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 7","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},null,null,null,"","",null,{"$f":"IF(E13=0,\"Variabel pris\",IFERROR(((HLOOKUP(E13,'Variable priser'!$C$2:$H$4,2)+(E13-HLOOKUP(E13,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E13,'Variable priser'!$C$2:$H$4,3))/E13*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$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$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 8","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},null,null,null,"","",null,{"$f":"IF(E14=0,\"Variabel pris\",IFERROR(((HLOOKUP(E14,'Variable priser'!$C$2:$H$4,2)+(E14-HLOOKUP(E14,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E14,'Variable priser'!$C$2:$H$4,3))/E14*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$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$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 9","m³/h ",{"$f":"Genanskaffelsespriser!E9","v":15},null,null,null,"","",null,{"$f":"IF(E15=0,\"Variabel pris\",IFERROR(((HLOOKUP(E15,'Variable priser'!$C$2:$H$4,2)+(E15-HLOOKUP(E15,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E15,'Variable priser'!$C$2:$H$4,3))/E15*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$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$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Pumpe inkl. stigrør og forerørsforsejlinger mv. 10","m³/h ",15,null,null,null,"","",null,{"$f":"IF(E16=0,\"Variabel pris\",IFERROR(((HLOOKUP(E16,'Variable priser'!$C$2:$H$4,2)+(E16-HLOOKUP(E16,'Variable priser'!$C$2:$H$4,1))*HLOOKUP(E16,'Variable priser'!$C$2:$H$4,3))/E16*(1+Genanskaffelsespriser!$D$203)),\"Fejl\"))","v":"Variabel pris"},{"$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$203)),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Hegn","stk.",{"$f":"Genanskaffelsespriser!E11","v":15},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D11","v":88588.835999999996},{"$f":"J17","v":88588.835999999996},0,0,1,1]
["Elanlæg","boring",{"$f":"Genanskaffelsespriser!E12","v":20},44,44,44,0,0,null,{"$f":"Genanskaffelsespriser!$D12","v":112677.30899999999},{"$f":"J18","v":112677.30899999999},247890.07980000001,247890.07980000001,1,1]
["SRO anlæg","boring",{"$f":"Genanskaffelsespriser!E13","v":10},44,44,44,0,0,null,{"$f":"Genanskaffelsespriser!$D13","v":30338.471999999998},30338.471999999998,133489.27679999999,133489.27679999999,1,1]
["Råvandsledninger - Land"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E15","v":75},32,32,32.799999999999997,0,2.4999999999999911E-2,null,{"$f":"Genanskaffelsespriser!$D15","v":367.09799999999996},{"$f":"J21","v":367.09799999999996},156.62847999999997,160.54419199999995,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E16","v":75},3339,3634.0959392559157,3624.8771397594983,8.8378538261729769E-2,-2.5367518223266801E-3,null,{"$f":"Genanskaffelsespriser!$D16","v":1055.6659999999999},{"$f":"J22","v":1055.6659999999999},51151.886984140467,51022.127341618005,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E17","v":75},4590,4587.3641193117965,4577.6998969805336,-5.7426594514238397E-4,-2.1067048701406996E-3,null,{"$f":"Genanskaffelsespriser!$D17","v":2421.395},2421.395,148104.27388907984,147792.26189398905,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E18","v":75},7990,7990.3611961518554,7970.3356273662348,4.5206026515073598E-5,-2.5062157134104171E-3,null,{"$f":"Genanskaffelsespriser!$D18","v":5215.0729999999994},5215.0729999999994,555604.22579065652,554211.76174954278,1,1]
["Råvandsledninger - By"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E20","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D20","v":993.44599999999991},{"$f":"J26","v":993.44599999999991},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E21","v":75},1884,1982.7943661849588,1879.8597246892934,5.2438623240423983E-2,-5.1913926754653394E-2,null,{"$f":"Genanskaffelsespriser!$D21","v":1746.3079999999998},{"$f":"J27","v":1746.3079999999998},46167.595520316303,43770.85434803614,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E22","v":75},2601,2601.7220763771252,2594.3132378168766,2.7761490854485846E-4,-2.8476671768743688E-3,null,{"$f":"Genanskaffelsespriser!$D22","v":3269.6609999999996},3269.6609999999996,113423.32274625741,113100.33087298088,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E23","v":75},3664,3664.4670999100708,3658.4870368614706,1.2748359991016065E-4,-1.6319052363021468E-3,null,{"$f":"Genanskaffelsespriser!$D23","v":6219.9259999999995},6219.9259999999995,303902.85587833665,303406.91521650157,1,1]
["Råvandsledninger - City"]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E25","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D25","v":1550.3149999999998},{"$f":"J31","v":1550.3149999999998},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E26","v":75},74,74.445103531112196,74.279382723765991,6.0149125825972377E-3,-2.226080688798373E-3,null,{"$f":"Genanskaffelsespriser!$D26","v":2273.1039999999998},{"$f":"J32","v":2273.1039999999998},2256.2861682264702,2251.2634931589778,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E27","v":75},1033,1033.3001928110282,1030.3197184150899,2.9060291483851153E-4,-2.8844225682664896E-3,null,{"$f":"Genanskaffelsespriser!$D27","v":3912.6009999999997},3912.6009999999997,53905.218235901622,53749.732807874658,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E28","v":75},971,970.69181284880278,969.32645872333819,-3.1739150483750436E-4,-1.4065783881060325E-3,null,{"$f":"Genanskaffelsespriser!$D28","v":6981.0839999999998},6981.0839999999998,90353.081114796951,90225.992423602089,1,1]
["Vandværk 1"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},1000,1000,1000,0,0,null,{"$f":"IF(E36=0,\"Variabel pris\",IFERROR((HLOOKUP(E36,'Variable priser'!$C$6:$H$16,2)+(E36-HLOOKUP(E36,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E36,'Variable priser'!$C$6:$H$16,3))/E36*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1950.9660060799997},{"$f":"IF(F36=0,\"Variabel pris\",IFERROR((HLOOKUP(F36,'Variable priser'!$C$6:$H$16,2)+(F36-HLOOKUP(F36,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F36,'Variable priser'!$C$6:$H$16,3))/F36*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1950.9660060799997},{"$f":"IF(ISBLANK(E36),\"\",IF(E36=0,\"\",IF(ISNUMBER(E36),((J36*E36)/C36)*N36,\"\")))","v":39019.320121599994},{"$f":"IF(ISBLANK(F36),\"\",IF(F36=0,\"\",IF(ISNUMBER(F36),((K36*F36)/C36)*N36,\"\")))","v":39019.320121599994},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},1000,1000,1000,0,0,null,{"$f":"IF(E37=0,\"Variabel pris\",IFERROR((HLOOKUP(E37,'Variable priser'!$C$6:$H$16,2)+(E37-HLOOKUP(E37,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E37,'Variable priser'!$C$6:$H$16,3))/E37*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":487.74150151999993},{"$f":"IF(F37=0,\"Variabel pris\",IFERROR((HLOOKUP(F37,'Variable priser'!$C$6:$H$16,2)+(F37-HLOOKUP(F37,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F37,'Variable priser'!$C$6:$H$16,3))/F37*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":487.74150151999993},{"$f":"IF(ISBLANK(E37),\"\",IF(E37=0,\"\",IF(ISNUMBER(E37),((J37*E37)/C37)*N37,\"\")))","v":19509.660060799997},{"$f":"IF(ISBLANK(F37),\"\",IF(F37=0,\"\",IF(ISNUMBER(F37),((K37*F37)/C37)*N37,\"\")))","v":19509.660060799997},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,0,0,0,0,null,{"$f":"IF(E38=0,\"Variabel pris\",IFERROR((HLOOKUP(E38,'Variable priser'!$C$6:$H$16,4)+(E38-HLOOKUP(E38,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E38,'Variable priser'!$C$6:$H$16,5))/E38*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F38=0,\"Variabel pris\",IFERROR((HLOOKUP(F38,'Variable priser'!$C$6:$H$16,4)+(F38-HLOOKUP(F38,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F38,'Variable priser'!$C$6:$H$16,5))/F38*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,0,0,0,0,null,{"$f":"IF(E39=0,\"Variabel pris\",IFERROR((HLOOKUP(E39,'Variable priser'!$C$6:$H$16,4)+(E39-HLOOKUP(E39,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E39,'Variable priser'!$C$6:$H$16,5))/E39*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F39=0,\"Variabel pris\",IFERROR((HLOOKUP(F39,'Variable priser'!$C$6:$H$16,4)+(F39-HLOOKUP(F39,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F39,'Variable priser'!$C$6:$H$16,5))/F39*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,0,0,0,0,null,{"$f":"IF(E40=0,\"Variabel pris\",IFERROR((HLOOKUP(E40,'Variable priser'!$C$6:$H$16,6)+(E40-HLOOKUP(E40,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E40,'Variable priser'!$C$6:$H$16,7))/E40*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F40=0,\"Variabel pris\",IFERROR((HLOOKUP(F40,'Variable priser'!$C$6:$H$16,6)+(F40-HLOOKUP(F40,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F40,'Variable priser'!$C$6:$H$16,7))/F40*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,0,0,0,0,null,{"$f":"IF(E41=0,\"Variabel pris\",IFERROR((HLOOKUP(E41,'Variable priser'!$C$6:$H$16,6)+(E41-HLOOKUP(E41,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E41,'Variable priser'!$C$6:$H$16,7))/E41*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F41=0,\"Variabel pris\",IFERROR((HLOOKUP(F41,'Variable priser'!$C$6:$H$16,6)+(F41-HLOOKUP(F41,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F41,'Variable priser'!$C$6:$H$16,7))/F41*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,0,0,0,0,null,{"$f":"IF(E42=0,\"Variabel pris\",IFERROR((HLOOKUP(E42,'Variable priser'!$C$6:$H$18,12)+(E42-HLOOKUP(E42,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E42,'Variable priser'!$C$6:$H$18,13))/E42*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F42=0,\"Variabel pris\",IFERROR((HLOOKUP(F42,'Variable priser'!$C$6:$H$18,12)+(F42-HLOOKUP(F42,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F42,'Variable priser'!$C$6:$H$18,13))/F42*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,0,0,0,0,null,{"$f":"IF(E43=0,\"Variabel pris\",IFERROR((HLOOKUP(E43,'Variable priser'!$C$6:$H$18,12)+(E43-HLOOKUP(E43,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E43,'Variable priser'!$C$6:$H$18,13))/E43*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F43=0,\"Variabel pris\",IFERROR((HLOOKUP(F43,'Variable priser'!$C$6:$H$18,12)+(F43-HLOOKUP(F43,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F43,'Variable priser'!$C$6:$H$18,13))/F43*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,0,0,0,0,null,{"$f":"IF(E44=0,\"Variabel pris\",IFERROR((HLOOKUP(E44,'Variable priser'!$C$6:$H$16,8)+(E44-HLOOKUP(E44,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E44,'Variable priser'!$C$6:$H$16,9))/E44*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F44=0,\"Variabel pris\",IFERROR((HLOOKUP(F44,'Variable priser'!$C$6:$H$16,8)+(F44-HLOOKUP(F44,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F44,'Variable priser'!$C$6:$H$16,9))/F44*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,0,0,0,0,null,{"$f":"IF(E45=0,\"Variabel pris\",IFERROR((HLOOKUP(E45,'Variable priser'!$C$6:$H$16,10)+(E45-HLOOKUP(E45,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E45,'Variable priser'!$C$6:$H$16,11))/E45*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F45=0,\"Variabel pris\",IFERROR((HLOOKUP(F45,'Variable priser'!$C$6:$H$16,10)+(F45-HLOOKUP(F45,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F45,'Variable priser'!$C$6:$H$16,11))/F45*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,0,0,0,0,null,{"$f":"IF(E46=0,\"Variabel pris\",IFERROR((HLOOKUP(E46,'Variable priser'!$C$20:$G$24,3)+(E46-HLOOKUP(E46,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E46,'Variable priser'!$C$20:$G$24,4))/E46*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F46=0,\"Variabel pris\",IFERROR((HLOOKUP(F46,'Variable priser'!$C$20:$G$24,3)+(F46-HLOOKUP(F46,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F46,'Variable priser'!$C$20:$G$24,4))/F46*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,0,0,0,0,null,{"$f":"IF(E47=0,\"Variabel pris\",IFERROR((HLOOKUP(E47,'Variable priser'!$C$20:$G$25,5)+(E47-HLOOKUP(E47,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E47,'Variable priser'!$C$20:$G$25,6))/E47*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F47=0,\"Variabel pris\",IFERROR((HLOOKUP(F47,'Variable priser'!$C$20:$G$25,5)+(F47-HLOOKUP(F47,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F47,'Variable priser'!$C$20:$G$25,6))/F47*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,0,0,0,0,null,{"$f":"IF(E48=0,\"Variabel pris\",IFERROR((HLOOKUP(E48,'Variable priser'!$C$28:$G$38,9)+(E48-HLOOKUP(E48,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E48,'Variable priser'!$C$28:$G$38,10))/E48*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F48=0,\"Variabel pris\",IFERROR((HLOOKUP(F48,'Variable priser'!$C$28:$G$38,9)+(F48-HLOOKUP(F48,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F48,'Variable priser'!$C$28:$G$38,10))/F48*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,0,0,0,0,null,{"$f":"IF(E49=0,\"Variabel pris\",IFERROR((HLOOKUP(E49,'Variable priser'!$C$28:$G$38,9)+(E49-HLOOKUP(E49,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E49,'Variable priser'!$C$28:$G$38,10))/E49*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F49=0,\"Variabel pris\",IFERROR((HLOOKUP(F49,'Variable priser'!$C$28:$G$38,9)+(F49-HLOOKUP(F49,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F49,'Variable priser'!$C$28:$G$38,10))/F49*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},1000,1000,1000,0,0,null,{"$f":"IF(E50=0,\"Variabel pris\",IFERROR((HLOOKUP(E50,'Variable priser'!$C$28:$G$38,6)+(E50-HLOOKUP(E50,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E50,'Variable priser'!$C$28:$G$38,7))/E50*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6417.6304714367998},{"$f":"IF(F50=0,\"Variabel pris\",IFERROR((HLOOKUP(F50,'Variable priser'!$C$28:$G$38,6)+(F50-HLOOKUP(F50,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F50,'Variable priser'!$C$28:$G$38,7))/F50*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6417.6304714367998},128352.60942873599,128352.60942873599,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},1000,1000,1000,0,0,null,{"$f":"IF(E51=0,\"Variabel pris\",IFERROR((HLOOKUP(E51,'Variable priser'!$C$28:$G$38,6)+(E51-HLOOKUP(E51,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E51,'Variable priser'!$C$28:$G$38,7))/E51*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9626.4457071551969},{"$f":"IF(F51=0,\"Variabel pris\",IFERROR((HLOOKUP(F51,'Variable priser'!$C$28:$G$38,6)+(F51-HLOOKUP(F51,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F51,'Variable priser'!$C$28:$G$38,7))/F51*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9626.4457071551969},385057.82828620792,385057.82828620792,1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,0,0,0,0,null,{"$f":"IF(E52=0,\"Variabel pris\",IFERROR((HLOOKUP(E52,'Variable priser'!$C$40:$H$42,2)+(E52-HLOOKUP(E52,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E52,'Variable priser'!$C$40:$H$42,3))/E52*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F52=0,\"Variabel pris\",IFERROR((HLOOKUP(F52,'Variable priser'!$C$40:$H$42,2)+(F52-HLOOKUP(F52,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F52,'Variable priser'!$C$40:$H$42,3))/F52*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,0,0,0,0,null,{"$f":"IF(E53=0,\"Variabel pris\",IFERROR((HLOOKUP(E53,'Variable priser'!$C$44:$H$46,2)+(E53-HLOOKUP(E53,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E53,'Variable priser'!$C$44:$H$46,3))/E53*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F53=0,\"Variabel pris\",IFERROR((HLOOKUP(F53,'Variable priser'!$C$44:$H$46,2)+(F53-HLOOKUP(F53,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F53,'Variable priser'!$C$44:$H$46,3))/F53*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},5000,5000,5000,{"$f":"IF($D54=\"\",IF($E54>0,\"Ny data\",IF($E54=\"\",\"\",0)),IF($D54=0,IF($E54=0,0,\"Ny data\"),($E54-$D54)/$D54))","v":0},0,null,{"$f":"IF(E54=0,\"Variabel pris\",IFERROR((HLOOKUP(E54,'Variable priser'!$C$48:$H$50,2)+(E54-HLOOKUP(E54,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E54,'Variable priser'!$C$48:$H$50,3))/E54*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2236.159821408},{"$f":"IF(F54=0,\"Variabel pris\",IFERROR((HLOOKUP(F54,'Variable priser'!$C$48:$H$50,2)+(F54-HLOOKUP(F54,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F54,'Variable priser'!$C$48:$H$50,3))/F54*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2236.159821408},223615.98214079998,223615.98214079998,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,0,0,0,0,null,{"$f":"IF(E55=0,\"Variabel pris\",IFERROR((HLOOKUP(E55,'Variable priser'!$C$52:$H$54,2)+(E55-HLOOKUP(E55,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E55,'Variable priser'!$C$52:$H$54,3))/E55*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F55=0,\"Variabel pris\",IFERROR((HLOOKUP(F55,'Variable priser'!$C$52:$H$54,2)+(F55-HLOOKUP(F55,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F55,'Variable priser'!$C$52:$H$54,3))/F55*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},1350,1350,1350,0,0,null,{"$f":"IF(E56=0,\"Variabel pris\",IFERROR((HLOOKUP(E56,'Variable priser'!$C$71:$H$73,2)+(E56-HLOOKUP(E56,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E56,'Variable priser'!$C$71:$H$73,3))/E56*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":914.9920850617284},{"$f":"IF(F56=0,\"Variabel pris\",IFERROR((HLOOKUP(F56,'Variable priser'!$C$71:$H$73,2)+(F56-HLOOKUP(F56,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F56,'Variable priser'!$C$71:$H$73,3))/F56*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":914.9920850617284},49409.572593333331,49409.572593333331,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},90,90,90,0,0,null,{"$f":"IF(E57=0,\"Variabel pris\",IFERROR((HLOOKUP(E57,'Variable priser'!$C$76:$J$78,2)+(E57-HLOOKUP(E57,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E57,'Variable priser'!$C$76:$J$78,3))/E57*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2597.3102973333384},{"$f":"IF(F57=0,\"Variabel pris\",IFERROR((HLOOKUP(F57,'Variable priser'!$C$76:$J$78,2)+(F57-HLOOKUP(F57,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F57,'Variable priser'!$C$76:$J$78,3))/F57*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2597.3102973333384},9350.3170704000186,9350.3170704000186,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,0,0,0,0,null,{"$f":"IF(E58=0,\"Variabel pris\",IFERROR((HLOOKUP(E58,'Variable priser'!$C$81:$J$83,2)+(E58-HLOOKUP(E58,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E58,'Variable priser'!$C$81:$J$83,3))/E58*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F58=0,\"Variabel pris\",IFERROR((HLOOKUP(F58,'Variable priser'!$C$81:$J$83,2)+(F58-HLOOKUP(F58,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F58,'Variable priser'!$C$81:$J$83,3))/F58*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,0,0,0,0,null,{"$f":"IF(E59=0,\"Variabel pris\",IFERROR((HLOOKUP(E59,'Variable priser'!$C$59:$H$61,2)+(E59-HLOOKUP(E59,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E59,'Variable priser'!$C$59:$H$61,3))/E59*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F59=0,\"Variabel pris\",IFERROR((HLOOKUP(F59,'Variable priser'!$C$59:$H$61,2)+(F59-HLOOKUP(F59,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F59,'Variable priser'!$C$59:$H$61,3))/F59*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},875,875,875,0,0,null,{"$f":"IF(E60=0,\"Variabel pris\",IFERROR((HLOOKUP(E60,'Variable priser'!$C$59:$H$64,5)+(E60-HLOOKUP(E60,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E60,'Variable priser'!$C$59:$H$64,6))/E60*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1679.371381730743},{"$f":"IF(F60=0,\"Variabel pris\",IFERROR((HLOOKUP(F60,'Variable priser'!$C$59:$H$64,5)+(F60-HLOOKUP(F60,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F60,'Variable priser'!$C$59:$H$64,6))/F60*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1679.371381730743},29388.999180288003,29388.999180288003,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,0,0,0,0,null,{"$f":"IF(E61=0,\"Variabel pris\",IFERROR((HLOOKUP(E61,'Variable priser'!$C$59:$H$67,8)+(E61-HLOOKUP(E61,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E61,'Variable priser'!$C$59:$H$67,9))/E61*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F61=0,\"Variabel pris\",IFERROR((HLOOKUP(F61,'Variable priser'!$C$59:$H$67,8)+(F61-HLOOKUP(F61,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F61,'Variable priser'!$C$59:$H$67,9))/F61*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},1350,1350,1350,0,0,null,{"$f":"IF(E62=0,\"Variabel pris\",IFERROR((HLOOKUP(E62,'Variable priser'!$C$108:$E$110,2)+(E62-HLOOKUP(E62,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E62,'Variable priser'!$C$108:$E$110,3))/E62*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":11531.04222408333},{"$f":"IF(F62=0,\"Variabel pris\",IFERROR((HLOOKUP(F62,'Variable priser'!$C$108:$E$110,2)+(F62-HLOOKUP(F62,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F62,'Variable priser'!$C$108:$E$110,3))/F62*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":11531.04222408333},622676.28010049986,622676.28010049986,1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},1350,1350,1350,0,0,null,{"$f":"IF(E63=0,\"Variabel pris\",IFERROR((HLOOKUP(E63,'Variable priser'!$C$108:$E$110,2)+(E63-HLOOKUP(E63,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E63,'Variable priser'!$C$108:$E$110,3))/E63*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2034.8898042499993},{"$f":"IF(F63=0,\"Variabel pris\",IFERROR((HLOOKUP(F63,'Variable priser'!$C$108:$E$110,2)+(F63-HLOOKUP(F63,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F63,'Variable priser'!$C$108:$E$110,3))/F63*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2034.8898042499993},274710.12357374991,274710.12357374991,1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},174,174,174,0,0,null,{"$f":"IF(E64=0,\"Variabel pris\",IFERROR((HLOOKUP(E64,'Variable priser'!$C$86:$H$88,2)+(E64-HLOOKUP(E64,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E64,'Variable priser'!$C$86:$H$88,3))/E64*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4979.6940248275869},{"$f":"IF(F64=0,\"Variabel pris\",IFERROR((HLOOKUP(F64,'Variable priser'!$C$86:$H$88,2)+(F64-HLOOKUP(F64,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F64,'Variable priser'!$C$86:$H$88,3))/F64*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":4979.6940248275869},34658.670412800006,34658.670412800006,1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},1000,1000,1000,0,0,null,{"$f":"IF(E65=0,\"Variabel pris\",IFERROR((HLOOKUP(E65,'Variable priser'!$C$91:$J$95,4)+(E65-HLOOKUP(E65,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E65,'Variable priser'!$C$91:$J$95,5))/E65*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1725.5005949999997},{"$f":"IF(F65=0,\"Variabel pris\",IFERROR((HLOOKUP(F65,'Variable priser'!$C$91:$J$95,4)+(F65-HLOOKUP(F65,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F65,'Variable priser'!$C$91:$J$95,5))/F65*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1725.5005949999997},69020.023799999995,69020.023799999995,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},1000,1000,1000,0,0,null,{"$f":"IF(E66=0,\"Variabel pris\",IFERROR((HLOOKUP(E66,'Variable priser'!$C$91:$J$98,7)+(E66-HLOOKUP(E66,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E66,'Variable priser'!$C$91:$J$98,8))/E66*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":618.90482880000002},{"$f":"IF(F66=0,\"Variabel pris\",IFERROR((HLOOKUP(F66,'Variable priser'!$C$91:$J$98,7)+(F66-HLOOKUP(F66,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F66,'Variable priser'!$C$91:$J$98,8))/F66*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":618.90482880000002},61890.482880000003,61890.482880000003,1,1]
["Vandværk 2"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},1000,1000,1000,0,{"$f":"IF($E68=\"\",IF($F68>0,\"Ny data\",IF($F68=\"\",\"\",0)),IF($E68=0,IF($F68=0,0,\"Ny data\"),($F68-$E68)/$E68))","v":0},null,{"$f":"IF(E68=0,\"Variabel pris\",IFERROR((HLOOKUP(E68,'Variable priser'!$C$6:$H$16,2)+(E68-HLOOKUP(E68,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E68,'Variable priser'!$C$6:$H$16,3))/E68*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1950.9660060799997},{"$f":"IF(F68=0,\"Variabel pris\",IFERROR((HLOOKUP(F68,'Variable priser'!$C$6:$H$16,2)+(F68-HLOOKUP(F68,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F68,'Variable priser'!$C$6:$H$16,3))/F68*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1950.9660060799997},{"$f":"IF(ISBLANK(E68),\"\",IF(E68=0,\"\",IF(ISNUMBER(E68),((J68*E68)/C68)*N68,\"\")))","v":39019.320121599994},{"$f":"IF(ISBLANK(F68),\"\",IF(F68=0,\"\",IF(ISNUMBER(F68),((K68*F68)/C68)*N68,\"\")))","v":39019.320121599994},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},1000,1000,1000,0,0,null,{"$f":"IF(E69=0,\"Variabel pris\",IFERROR((HLOOKUP(E69,'Variable priser'!$C$6:$H$16,2)+(E69-HLOOKUP(E69,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E69,'Variable priser'!$C$6:$H$16,3))/E69*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":487.74150151999993},{"$f":"IF(F69=0,\"Variabel pris\",IFERROR((HLOOKUP(F69,'Variable priser'!$C$6:$H$16,2)+(F69-HLOOKUP(F69,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F69,'Variable priser'!$C$6:$H$16,3))/F69*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":487.74150151999993},{"$f":"IF(ISBLANK(E69),\"\",IF(E69=0,\"\",IF(ISNUMBER(E69),((J69*E69)/C69)*N69,\"\")))","v":19509.660060799997},{"$f":"IF(ISBLANK(F69),\"\",IF(F69=0,\"\",IF(ISNUMBER(F69),((K69*F69)/C69)*N69,\"\")))","v":19509.660060799997},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},0,0,0,0,0,null,{"$f":"IF(E70=0,\"Variabel pris\",IFERROR((HLOOKUP(E70,'Variable priser'!$C$6:$H$16,4)+(E70-HLOOKUP(E70,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E70,'Variable priser'!$C$6:$H$16,5))/E70*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F70=0,\"Variabel pris\",IFERROR((HLOOKUP(F70,'Variable priser'!$C$6:$H$16,4)+(F70-HLOOKUP(F70,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F70,'Variable priser'!$C$6:$H$16,5))/F70*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},0,0,0,0,0,null,{"$f":"IF(E71=0,\"Variabel pris\",IFERROR((HLOOKUP(E71,'Variable priser'!$C$6:$H$16,4)+(E71-HLOOKUP(E71,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E71,'Variable priser'!$C$6:$H$16,5))/E71*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F71=0,\"Variabel pris\",IFERROR((HLOOKUP(F71,'Variable priser'!$C$6:$H$16,4)+(F71-HLOOKUP(F71,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F71,'Variable priser'!$C$6:$H$16,5))/F71*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},0,0,0,0,0,null,{"$f":"IF(E72=0,\"Variabel pris\",IFERROR((HLOOKUP(E72,'Variable priser'!$C$6:$H$16,6)+(E72-HLOOKUP(E72,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E72,'Variable priser'!$C$6:$H$16,7))/E72*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F72=0,\"Variabel pris\",IFERROR((HLOOKUP(F72,'Variable priser'!$C$6:$H$16,6)+(F72-HLOOKUP(F72,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F72,'Variable priser'!$C$6:$H$16,7))/F72*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},0,0,0,0,0,null,{"$f":"IF(E73=0,\"Variabel pris\",IFERROR((HLOOKUP(E73,'Variable priser'!$C$6:$H$16,6)+(E73-HLOOKUP(E73,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E73,'Variable priser'!$C$6:$H$16,7))/E73*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F73=0,\"Variabel pris\",IFERROR((HLOOKUP(F73,'Variable priser'!$C$6:$H$16,6)+(F73-HLOOKUP(F73,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F73,'Variable priser'!$C$6:$H$16,7))/F73*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},0,0,0,0,0,null,{"$f":"IF(E74=0,\"Variabel pris\",IFERROR((HLOOKUP(E74,'Variable priser'!$C$6:$H$18,12)+(E74-HLOOKUP(E74,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E74,'Variable priser'!$C$6:$H$18,13))/E74*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F74=0,\"Variabel pris\",IFERROR((HLOOKUP(F74,'Variable priser'!$C$6:$H$18,12)+(F74-HLOOKUP(F74,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F74,'Variable priser'!$C$6:$H$18,13))/F74*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},0,0,0,0,0,null,{"$f":"IF(E75=0,\"Variabel pris\",IFERROR((HLOOKUP(E75,'Variable priser'!$C$6:$H$18,12)+(E75-HLOOKUP(E75,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E75,'Variable priser'!$C$6:$H$18,13))/E75*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F75=0,\"Variabel pris\",IFERROR((HLOOKUP(F75,'Variable priser'!$C$6:$H$18,12)+(F75-HLOOKUP(F75,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F75,'Variable priser'!$C$6:$H$18,13))/F75*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},0,0,0,0,0,null,{"$f":"IF(E76=0,\"Variabel pris\",IFERROR((HLOOKUP(E76,'Variable priser'!$C$6:$H$16,8)+(E76-HLOOKUP(E76,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E76,'Variable priser'!$C$6:$H$16,9))/E76*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F76=0,\"Variabel pris\",IFERROR((HLOOKUP(F76,'Variable priser'!$C$6:$H$16,8)+(F76-HLOOKUP(F76,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F76,'Variable priser'!$C$6:$H$16,9))/F76*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},0,0,0,0,0,null,{"$f":"IF(E77=0,\"Variabel pris\",IFERROR((HLOOKUP(E77,'Variable priser'!$C$6:$H$16,10)+(E77-HLOOKUP(E77,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E77,'Variable priser'!$C$6:$H$16,11))/E77*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F77=0,\"Variabel pris\",IFERROR((HLOOKUP(F77,'Variable priser'!$C$6:$H$16,10)+(F77-HLOOKUP(F77,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F77,'Variable priser'!$C$6:$H$16,11))/F77*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},0,0,0,0,0,null,{"$f":"IF(E78=0,\"Variabel pris\",IFERROR((HLOOKUP(E78,'Variable priser'!$C$20:$G$24,3)+(E78-HLOOKUP(E78,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E78,'Variable priser'!$C$20:$G$24,4))/E78*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F78=0,\"Variabel pris\",IFERROR((HLOOKUP(F78,'Variable priser'!$C$20:$G$24,3)+(F78-HLOOKUP(F78,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F78,'Variable priser'!$C$20:$G$24,4))/F78*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},0,0,0,0,0,null,{"$f":"IF(E79=0,\"Variabel pris\",IFERROR((HLOOKUP(E79,'Variable priser'!$C$20:$G$25,5)+(E79-HLOOKUP(E79,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E79,'Variable priser'!$C$20:$G$25,6))/E79*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F79=0,\"Variabel pris\",IFERROR((HLOOKUP(F79,'Variable priser'!$C$20:$G$25,5)+(F79-HLOOKUP(F79,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F79,'Variable priser'!$C$20:$G$25,6))/F79*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},0,0,0,0,0,null,{"$f":"IF(E80=0,\"Variabel pris\",IFERROR((HLOOKUP(E80,'Variable priser'!$C$28:$G$38,9)+(E80-HLOOKUP(E80,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E80,'Variable priser'!$C$28:$G$38,10))/E80*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F80=0,\"Variabel pris\",IFERROR((HLOOKUP(F80,'Variable priser'!$C$28:$G$38,9)+(F80-HLOOKUP(F80,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F80,'Variable priser'!$C$28:$G$38,10))/F80*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},0,0,0,0,0,null,{"$f":"IF(E81=0,\"Variabel pris\",IFERROR((HLOOKUP(E81,'Variable priser'!$C$28:$G$38,9)+(E81-HLOOKUP(E81,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E81,'Variable priser'!$C$28:$G$38,10))/E81*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F81=0,\"Variabel pris\",IFERROR((HLOOKUP(F81,'Variable priser'!$C$28:$G$38,9)+(F81-HLOOKUP(F81,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F81,'Variable priser'!$C$28:$G$38,10))/F81*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},1000,1000,1000,0,0,null,{"$f":"IF(E82=0,\"Variabel pris\",IFERROR((HLOOKUP(E82,'Variable priser'!$C$28:$G$38,6)+(E82-HLOOKUP(E82,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E82,'Variable priser'!$C$28:$G$38,7))/E82*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6417.6304714367998},{"$f":"IF(F82=0,\"Variabel pris\",IFERROR((HLOOKUP(F82,'Variable priser'!$C$28:$G$38,6)+(F82-HLOOKUP(F82,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F82,'Variable priser'!$C$28:$G$38,7))/F82*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":6417.6304714367998},128352.60942873599,128352.60942873599,1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},1000,1000,1000,0,0,null,{"$f":"IF(E83=0,\"Variabel pris\",IFERROR((HLOOKUP(E83,'Variable priser'!$C$28:$G$38,6)+(E83-HLOOKUP(E83,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E83,'Variable priser'!$C$28:$G$38,7))/E83*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9626.4457071551969},{"$f":"IF(F83=0,\"Variabel pris\",IFERROR((HLOOKUP(F83,'Variable priser'!$C$28:$G$38,6)+(F83-HLOOKUP(F83,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F83,'Variable priser'!$C$28:$G$38,7))/F83*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":9626.4457071551969},385057.82828620792,385057.82828620792,1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},0,0,0,0,0,null,{"$f":"IF(E84=0,\"Variabel pris\",IFERROR((HLOOKUP(E84,'Variable priser'!$C$40:$H$42,2)+(E84-HLOOKUP(E84,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E84,'Variable priser'!$C$40:$H$42,3))/E84*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F84=0,\"Variabel pris\",IFERROR((HLOOKUP(F84,'Variable priser'!$C$40:$H$42,2)+(F84-HLOOKUP(F84,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F84,'Variable priser'!$C$40:$H$42,3))/F84*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},0,0,0,0,0,null,{"$f":"IF(E85=0,\"Variabel pris\",IFERROR((HLOOKUP(E85,'Variable priser'!$C$44:$H$46,2)+(E85-HLOOKUP(E85,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E85,'Variable priser'!$C$44:$H$46,3))/E85*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F85=0,\"Variabel pris\",IFERROR((HLOOKUP(F85,'Variable priser'!$C$44:$H$46,2)+(F85-HLOOKUP(F85,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F85,'Variable priser'!$C$44:$H$46,3))/F85*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},5000,5000,5000,0,0,null,{"$f":"IF(E86=0,\"Variabel pris\",IFERROR((HLOOKUP(E86,'Variable priser'!$C$48:$H$50,2)+(E86-HLOOKUP(E86,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E86,'Variable priser'!$C$48:$H$50,3))/E86*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2236.159821408},{"$f":"IF(F86=0,\"Variabel pris\",IFERROR((HLOOKUP(F86,'Variable priser'!$C$48:$H$50,2)+(F86-HLOOKUP(F86,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F86,'Variable priser'!$C$48:$H$50,3))/F86*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2236.159821408},223615.98214079998,223615.98214079998,1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},0,0,0,0,0,null,{"$f":"IF(E87=0,\"Variabel pris\",IFERROR((HLOOKUP(E87,'Variable priser'!$C$52:$H$54,2)+(E87-HLOOKUP(E87,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E87,'Variable priser'!$C$52:$H$54,3))/E87*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F87=0,\"Variabel pris\",IFERROR((HLOOKUP(F87,'Variable priser'!$C$52:$H$54,2)+(F87-HLOOKUP(F87,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F87,'Variable priser'!$C$52:$H$54,3))/F87*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},1350,1350,1350,0,0,null,{"$f":"IF(E88=0,\"Variabel pris\",IFERROR((HLOOKUP(E88,'Variable priser'!$C$71:$H$73,2)+(E88-HLOOKUP(E88,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E88,'Variable priser'!$C$71:$H$73,3))/E88*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":914.9920850617284},{"$f":"IF(F88=0,\"Variabel pris\",IFERROR((HLOOKUP(F88,'Variable priser'!$C$71:$H$73,2)+(F88-HLOOKUP(F88,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F88,'Variable priser'!$C$71:$H$73,3))/F88*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":914.9920850617284},49409.572593333331,49409.572593333331,1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},90,90,90,0,0,null,{"$f":"IF(E89=0,\"Variabel pris\",IFERROR((HLOOKUP(E89,'Variable priser'!$C$76:$J$78,2)+(E89-HLOOKUP(E89,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E89,'Variable priser'!$C$76:$J$78,3))/E89*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2597.3102973333384},{"$f":"IF(F89=0,\"Variabel pris\",IFERROR((HLOOKUP(F89,'Variable priser'!$C$76:$J$78,2)+(F89-HLOOKUP(F89,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F89,'Variable priser'!$C$76:$J$78,3))/F89*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2597.3102973333384},9350.3170704000186,9350.3170704000186,1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},0,0,0,0,0,null,{"$f":"IF(E90=0,\"Variabel pris\",IFERROR((HLOOKUP(E90,'Variable priser'!$C$81:$J$83,2)+(E90-HLOOKUP(E90,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E90,'Variable priser'!$C$81:$J$83,3))/E90*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F90=0,\"Variabel pris\",IFERROR((HLOOKUP(F90,'Variable priser'!$C$81:$J$83,2)+(F90-HLOOKUP(F90,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F90,'Variable priser'!$C$81:$J$83,3))/F90*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},0,0,0,0,0,null,{"$f":"IF(E91=0,\"Variabel pris\",IFERROR((HLOOKUP(E91,'Variable priser'!$C$59:$H$61,2)+(E91-HLOOKUP(E91,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E91,'Variable priser'!$C$59:$H$61,3))/E91*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F91=0,\"Variabel pris\",IFERROR((HLOOKUP(F91,'Variable priser'!$C$59:$H$61,2)+(F91-HLOOKUP(F91,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F91,'Variable priser'!$C$59:$H$61,3))/F91*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},1065,1065,1065,0,0,null,{"$f":"IF(E92=0,\"Variabel pris\",IFERROR((HLOOKUP(E92,'Variable priser'!$C$59:$H$64,5)+(E92-HLOOKUP(E92,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E92,'Variable priser'!$C$59:$H$64,6))/E92*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1641.9206114808787},{"$f":"IF(F92=0,\"Variabel pris\",IFERROR((HLOOKUP(F92,'Variable priser'!$C$59:$H$64,5)+(F92-HLOOKUP(F92,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F92,'Variable priser'!$C$59:$H$64,6))/F92*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1641.9206114808787},34972.909024542721,34972.909024542721,1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},0,0,0,0,0,null,{"$f":"IF(E93=0,\"Variabel pris\",IFERROR((HLOOKUP(E93,'Variable priser'!$C$59:$H$67,8)+(E93-HLOOKUP(E93,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E93,'Variable priser'!$C$59:$H$67,9))/E93*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F93=0,\"Variabel pris\",IFERROR((HLOOKUP(F93,'Variable priser'!$C$59:$H$67,8)+(F93-HLOOKUP(F93,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F93,'Variable priser'!$C$59:$H$67,9))/F93*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},1350,1350,1350,0,0,null,{"$f":"IF(E94=0,\"Variabel pris\",IFERROR((HLOOKUP(E94,'Variable priser'!$C$108:$E$110,2)+(E94-HLOOKUP(E94,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E94,'Variable priser'!$C$108:$E$110,3))/E94*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":11531.04222408333},{"$f":"IF(F94=0,\"Variabel pris\",IFERROR((HLOOKUP(F94,'Variable priser'!$C$108:$E$110,2)+(F94-HLOOKUP(F94,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F94,'Variable priser'!$C$108:$E$110,3))/F94*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":11531.04222408333},622676.28010049986,622676.28010049986,1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},1350,1350,1350,0,0,null,{"$f":"IF(E95=0,\"Variabel pris\",IFERROR((HLOOKUP(E95,'Variable priser'!$C$108:$E$110,2)+(E95-HLOOKUP(E95,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E95,'Variable priser'!$C$108:$E$110,3))/E95*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2034.8898042499993},{"$f":"IF(F95=0,\"Variabel pris\",IFERROR((HLOOKUP(F95,'Variable priser'!$C$108:$E$110,2)+(F95-HLOOKUP(F95,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F95,'Variable priser'!$C$108:$E$110,3))/F95*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":2034.8898042499993},274710.12357374991,274710.12357374991,1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},0,0,0,0,0,null,{"$f":"IF(E96=0,\"Variabel pris\",IFERROR((HLOOKUP(E96,'Variable priser'!$C$86:$H$88,2)+(E96-HLOOKUP(E96,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E96,'Variable priser'!$C$86:$H$88,3))/E96*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F96=0,\"Variabel pris\",IFERROR((HLOOKUP(F96,'Variable priser'!$C$86:$H$88,2)+(F96-HLOOKUP(F96,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F96,'Variable priser'!$C$86:$H$88,3))/F96*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},1000,1000,1000,0,0,null,{"$f":"IF(E97=0,\"Variabel pris\",IFERROR((HLOOKUP(E97,'Variable priser'!$C$91:$J$95,4)+(E97-HLOOKUP(E97,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E97,'Variable priser'!$C$91:$J$95,5))/E97*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1725.5005949999997},{"$f":"IF(F97=0,\"Variabel pris\",IFERROR((HLOOKUP(F97,'Variable priser'!$C$91:$J$95,4)+(F97-HLOOKUP(F97,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F97,'Variable priser'!$C$91:$J$95,5))/F97*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":1725.5005949999997},69020.023799999995,69020.023799999995,1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},1000,1000,1000,0,0,null,{"$f":"IF(E98=0,\"Variabel pris\",IFERROR((HLOOKUP(E98,'Variable priser'!$C$91:$J$98,7)+(E98-HLOOKUP(E98,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E98,'Variable priser'!$C$91:$J$98,8))/E98*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":618.90482880000002},{"$f":"IF(F98=0,\"Variabel pris\",IFERROR((HLOOKUP(F98,'Variable priser'!$C$91:$J$98,7)+(F98-HLOOKUP(F98,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F98,'Variable priser'!$C$91:$J$98,8))/F98*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":618.90482880000002},61890.482880000003,61890.482880000003,1,1]
["Vandværk 3"]
["Beluftningsanlæg, iltningstrappe, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$30","v":50},null,null,null,"","",null,{"$f":"IF(E100=0,\"Variabel pris\",IFERROR((HLOOKUP(E100,'Variable priser'!$C$6:$H$16,2)+(E100-HLOOKUP(E100,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E100,'Variable priser'!$C$6:$H$16,3))/E100*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F100=0,\"Variabel pris\",IFERROR((HLOOKUP(F100,'Variable priser'!$C$6:$H$16,2)+(F100-HLOOKUP(F100,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F100,'Variable priser'!$C$6:$H$16,3))/F100*'Variable priser'!$K$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E100),\"\",IF(E100=0,\"\",IF(ISNUMBER(E100),((J100*E100)/C100)*N100,\"\")))","v":""},{"$f":"IF(ISBLANK(F100),\"\",IF(F100=0,\"\",IF(ISNUMBER(F100),((K100*F100)/C100)*N100,\"\")))","v":""},1,1]
["Beluftningsanlæg, iltningstrappe, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$31","v":25},null,null,null,"","",null,{"$f":"IF(E101=0,\"Variabel pris\",IFERROR((HLOOKUP(E101,'Variable priser'!$C$6:$H$16,2)+(E101-HLOOKUP(E101,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E101,'Variable priser'!$C$6:$H$16,3))/E101*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F101=0,\"Variabel pris\",IFERROR((HLOOKUP(F101,'Variable priser'!$C$6:$H$16,2)+(F101-HLOOKUP(F101,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F101,'Variable priser'!$C$6:$H$16,3))/F101*'Variable priser'!$L$7*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E101),\"\",IF(E101=0,\"\",IF(ISNUMBER(E101),((J101*E101)/C101)*N101,\"\")))","v":""},{"$f":"IF(ISBLANK(F101),\"\",IF(F101=0,\"\",IF(ISNUMBER(F101),((K101*F101)/C101)*N101,\"\")))","v":""},1,1]
["Beluftningsanlæg, ika-beluftning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$32","v":50},null,null,null,"","",null,{"$f":"IF(E102=0,\"Variabel pris\",IFERROR((HLOOKUP(E102,'Variable priser'!$C$6:$H$16,4)+(E102-HLOOKUP(E102,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E102,'Variable priser'!$C$6:$H$16,5))/E102*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F102=0,\"Variabel pris\",IFERROR((HLOOKUP(F102,'Variable priser'!$C$6:$H$16,4)+(F102-HLOOKUP(F102,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F102,'Variable priser'!$C$6:$H$16,5))/F102*'Variable priser'!$K$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ika-beluftning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$33","v":25},null,null,null,"","",null,{"$f":"IF(E103=0,\"Variabel pris\",IFERROR((HLOOKUP(E103,'Variable priser'!$C$6:$H$16,4)+(E103-HLOOKUP(E103,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E103,'Variable priser'!$C$6:$H$16,5))/E103*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F103=0,\"Variabel pris\",IFERROR((HLOOKUP(F103,'Variable priser'!$C$6:$H$16,4)+(F103-HLOOKUP(F103,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F103,'Variable priser'!$C$6:$H$16,5))/F103*'Variable priser'!$L$9*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$34","v":50},null,null,null,"","",null,{"$f":"IF(E104=0,\"Variabel pris\",IFERROR((HLOOKUP(E104,'Variable priser'!$C$6:$H$16,6)+(E104-HLOOKUP(E104,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E104,'Variable priser'!$C$6:$H$16,7))/E104*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F104=0,\"Variabel pris\",IFERROR((HLOOKUP(F104,'Variable priser'!$C$6:$H$16,6)+(F104-HLOOKUP(F104,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F104,'Variable priser'!$C$6:$H$16,7))/F104*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, bundbeluftbning, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$35","v":25},null,null,null,"","",null,{"$f":"IF(E105=0,\"Variabel pris\",IFERROR((HLOOKUP(E105,'Variable priser'!$C$6:$H$16,6)+(E105-HLOOKUP(E105,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E105,'Variable priser'!$C$6:$H$16,7))/E105*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F105=0,\"Variabel pris\",IFERROR((HLOOKUP(F105,'Variable priser'!$C$6:$H$16,6)+(F105-HLOOKUP(F105,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F105,'Variable priser'!$C$6:$H$16,7))/F105*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$36","v":50},null,null,null,"","",null,{"$f":"IF(E106=0,\"Variabel pris\",IFERROR((HLOOKUP(E106,'Variable priser'!$C$6:$H$18,12)+(E106-HLOOKUP(E106,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E106,'Variable priser'!$C$6:$H$18,13))/E106*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F106=0,\"Variabel pris\",IFERROR((HLOOKUP(F106,'Variable priser'!$C$6:$H$18,12)+(F106-HLOOKUP(F106,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F106,'Variable priser'!$C$6:$H$18,13))/F106*'Variable priser'!$K$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, rislebakke, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$37","v":25},null,null,null,"","",null,{"$f":"IF(E107=0,\"Variabel pris\",IFERROR((HLOOKUP(E107,'Variable priser'!$C$6:$H$18,12)+(E107-HLOOKUP(E107,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(E107,'Variable priser'!$C$6:$H$18,13))/E107*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F107=0,\"Variabel pris\",IFERROR((HLOOKUP(F107,'Variable priser'!$C$6:$H$18,12)+(F107-HLOOKUP(F107,'Variable priser'!$C$6:$H$18,1))*HLOOKUP(F107,'Variable priser'!$C$6:$H$18,13))/F107*'Variable priser'!$L$17*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, kompressorbeluftning","m³/h ",{"$f":"Genanskaffelsespriser!$E$38","v":25},null,null,null,"","",null,{"$f":"IF(E108=0,\"Variabel pris\",IFERROR((HLOOKUP(E108,'Variable priser'!$C$6:$H$16,8)+(E108-HLOOKUP(E108,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E108,'Variable priser'!$C$6:$H$16,9))/E108*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F108=0,\"Variabel pris\",IFERROR((HLOOKUP(F108,'Variable priser'!$C$6:$H$16,8)+(F108-HLOOKUP(F108,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F108,'Variable priser'!$C$6:$H$16,9))/F108*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Beluftningsanlæg, ren ilt","m³/h ",{"$f":"Genanskaffelsespriser!$E$39","v":25},null,null,null,"","",null,{"$f":"IF(E109=0,\"Variabel pris\",IFERROR((HLOOKUP(E109,'Variable priser'!$C$6:$H$16,10)+(E109-HLOOKUP(E109,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(E109,'Variable priser'!$C$6:$H$16,11))/E109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F109=0,\"Variabel pris\",IFERROR((HLOOKUP(F109,'Variable priser'!$C$6:$H$16,10)+(F109-HLOOKUP(F109,'Variable priser'!$C$6:$H$16,1))*HLOOKUP(F109,'Variable priser'!$C$6:$H$16,11))/F109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, kalk anlæg","m³/h ",{"$f":"Genanskaffelsespriser!$E$40","v":25},null,null,null,"","",null,{"$f":"IF(E110=0,\"Variabel pris\",IFERROR((HLOOKUP(E110,'Variable priser'!$C$20:$G$24,3)+(E110-HLOOKUP(E110,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(E110,'Variable priser'!$C$20:$G$24,4))/E110*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F110=0,\"Variabel pris\",IFERROR((HLOOKUP(F110,'Variable priser'!$C$20:$G$24,3)+(F110-HLOOKUP(F110,'Variable priser'!$C$20:$G$24,1))*HLOOKUP(F110,'Variable priser'!$C$20:$G$24,4))/F110*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Behandlingsanlæg, luddosering","m³/h ",{"$f":"Genanskaffelsespriser!$E$41","v":25},null,null,null,"","",null,{"$f":"IF(E111=0,\"Variabel pris\",IFERROR((HLOOKUP(E111,'Variable priser'!$C$20:$G$25,5)+(E111-HLOOKUP(E111,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(E111,'Variable priser'!$C$20:$G$25,6))/E111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F111=0,\"Variabel pris\",IFERROR((HLOOKUP(F111,'Variable priser'!$C$20:$G$25,5)+(F111-HLOOKUP(F111,'Variable priser'!$C$20:$G$25,1))*HLOOKUP(F111,'Variable priser'!$C$20:$G$25,6))/F111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$42","v":50},null,null,null,"","",null,{"$f":"IF(E112=0,\"Variabel pris\",IFERROR((HLOOKUP(E112,'Variable priser'!$C$28:$G$38,9)+(E112-HLOOKUP(E112,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E112,'Variable priser'!$C$28:$G$38,10))/E112*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F112=0,\"Variabel pris\",IFERROR((HLOOKUP(F112,'Variable priser'!$C$28:$G$38,9)+(F112-HLOOKUP(F112,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F112,'Variable priser'!$C$28:$G$38,10))/F112*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$43","v":25},null,null,null,"","",null,{"$f":"IF(E113=0,\"Variabel pris\",IFERROR((HLOOKUP(E113,'Variable priser'!$C$28:$G$38,9)+(E113-HLOOKUP(E113,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E113,'Variable priser'!$C$28:$G$38,10))/E113*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F113=0,\"Variabel pris\",IFERROR((HLOOKUP(F113,'Variable priser'!$C$28:$G$38,9)+(F113-HLOOKUP(F113,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F113,'Variable priser'!$C$28:$G$38,10))/F113*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","m³/h ",{"$f":"Genanskaffelsespriser!$E$44","v":50},null,null,null,"","",null,{"$f":"IF(E114=0,\"Variabel pris\",IFERROR((HLOOKUP(E114,'Variable priser'!$C$28:$G$38,6)+(E114-HLOOKUP(E114,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E114,'Variable priser'!$C$28:$G$38,7))/E114*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F114=0,\"Variabel pris\",IFERROR((HLOOKUP(F114,'Variable priser'!$C$28:$G$38,6)+(F114-HLOOKUP(F114,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F114,'Variable priser'!$C$28:$G$38,7))/F114*'Variable priser'!$K$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","m³/h ",{"$f":"Genanskaffelsespriser!$E$45","v":25},null,null,null,"","",null,{"$f":"IF(E115=0,\"Variabel pris\",IFERROR((HLOOKUP(E115,'Variable priser'!$C$28:$G$38,6)+(E115-HLOOKUP(E115,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(E115,'Variable priser'!$C$28:$G$38,7))/E115*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F115=0,\"Variabel pris\",IFERROR((HLOOKUP(F115,'Variable priser'!$C$28:$G$38,6)+(F115-HLOOKUP(F115,'Variable priser'!$C$28:$G$38,1))*HLOOKUP(F115,'Variable priser'!$C$28:$G$38,7))/F115*'Variable priser'!$L$31*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, enkelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$46","v":25},null,null,null,"","",null,{"$f":"IF(E116=0,\"Variabel pris\",IFERROR((HLOOKUP(E116,'Variable priser'!$C$40:$H$42,2)+(E116-HLOOKUP(E116,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(E116,'Variable priser'!$C$40:$H$42,3))/E116*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F116=0,\"Variabel pris\",IFERROR((HLOOKUP(F116,'Variable priser'!$C$40:$H$42,2)+(F116-HLOOKUP(F116,'Variable priser'!$C$40:$H$42,1))*HLOOKUP(F116,'Variable priser'!$C$40:$H$42,3))/F116*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Filteranlæg, trykfiltre, dobbelt filtrering","m³/h ",{"$f":"Genanskaffelsespriser!$E$47","v":25},null,null,null,"","",null,{"$f":"IF(E117=0,\"Variabel pris\",IFERROR((HLOOKUP(E117,'Variable priser'!$C$44:$H$46,2)+(E117-HLOOKUP(E117,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(E117,'Variable priser'!$C$44:$H$46,3))/E117*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F117=0,\"Variabel pris\",IFERROR((HLOOKUP(F117,'Variable priser'!$C$44:$H$46,2)+(F117-HLOOKUP(F117,'Variable priser'!$C$44:$H$46,1))*HLOOKUP(F117,'Variable priser'!$C$44:$H$46,3))/F117*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  insitu støbt","m³",{"$f":"Genanskaffelsespriser!$E$48","v":50},null,null,null,{"$f":"IF($D118=\"\",IF($E118>0,\"Ny data\",IF($E118=\"\",\"\",0)),IF($D118=0,IF($E118=0,0,\"Ny data\"),($E118-$D118)/$D118))","v":""},"",null,{"$f":"IF(E118=0,\"Variabel pris\",IFERROR((HLOOKUP(E118,'Variable priser'!$C$48:$H$50,2)+(E118-HLOOKUP(E118,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E118,'Variable priser'!$C$48:$H$50,3))/E118*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F118=0,\"Variabel pris\",IFERROR((HLOOKUP(F118,'Variable priser'!$C$48:$H$50,2)+(F118-HLOOKUP(F118,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F118,'Variable priser'!$C$48:$H$50,3))/F118*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Rentvandsbeholder  element","m³",{"$f":"Genanskaffelsespriser!$E$49","v":50},null,null,null,"","",null,{"$f":"IF(E119=0,\"Variabel pris\",IFERROR((HLOOKUP(E119,'Variable priser'!$C$52:$H$54,2)+(E119-HLOOKUP(E119,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(E119,'Variable priser'!$C$52:$H$54,3))/E119*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F119=0,\"Variabel pris\",IFERROR((HLOOKUP(F119,'Variable priser'!$C$52:$H$54,2)+(F119-HLOOKUP(F119,'Variable priser'!$C$52:$H$54,1))*HLOOKUP(F119,'Variable priser'!$C$52:$H$54,3))/F119*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, rentvandspumper på vandværk","m³/h ",{"$f":"Genanskaffelsespriser!$E$50","v":25},null,null,null,"","",null,{"$f":"IF(E120=0,\"Variabel pris\",IFERROR((HLOOKUP(E120,'Variable priser'!$C$71:$H$73,2)+(E120-HLOOKUP(E120,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(E120,'Variable priser'!$C$71:$H$73,3))/E120*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F120=0,\"Variabel pris\",IFERROR((HLOOKUP(F120,'Variable priser'!$C$71:$H$73,2)+(F120-HLOOKUP(F120,'Variable priser'!$C$71:$H$73,1))*HLOOKUP(F120,'Variable priser'!$C$71:$H$73,3))/F120*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, frekvensomformer","kW",{"$f":"Genanskaffelsespriser!$E$51","v":25},null,null,null,"","",null,{"$f":"IF(E121=0,\"Variabel pris\",IFERROR((HLOOKUP(E121,'Variable priser'!$C$76:$J$78,2)+(E121-HLOOKUP(E121,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(E121,'Variable priser'!$C$76:$J$78,3))/E121*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F121=0,\"Variabel pris\",IFERROR((HLOOKUP(F121,'Variable priser'!$C$76:$J$78,2)+(F121-HLOOKUP(F121,'Variable priser'!$C$76:$J$78,1))*HLOOKUP(F121,'Variable priser'!$C$76:$J$78,3))/F121*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Udpumpningsanlæg, Hydrofor","liter",{"$f":"Genanskaffelsespriser!$E$52","v":25},null,null,null,"","",null,{"$f":"IF(E122=0,\"Variabel pris\",IFERROR((HLOOKUP(E122,'Variable priser'!$C$81:$J$83,2)+(E122-HLOOKUP(E122,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(E122,'Variable priser'!$C$81:$J$83,3))/E122*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F122=0,\"Variabel pris\",IFERROR((HLOOKUP(F122,'Variable priser'!$C$81:$J$83,2)+(F122-HLOOKUP(F122,'Variable priser'!$C$81:$J$83,1))*HLOOKUP(F122,'Variable priser'!$C$81:$J$83,3))/F122*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","m³",{"$f":"Genanskaffelsespriser!$E$53","v":50},null,null,null,"","",null,{"$f":"IF(E123=0,\"Variabel pris\",IFERROR((HLOOKUP(E123,'Variable priser'!$C$59:$H$61,2)+(E123-HLOOKUP(E123,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(E123,'Variable priser'!$C$59:$H$61,3))/E123*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F123=0,\"Variabel pris\",IFERROR((HLOOKUP(F123,'Variable priser'!$C$59:$H$61,2)+(F123-HLOOKUP(F123,'Variable priser'!$C$59:$H$61,1))*HLOOKUP(F123,'Variable priser'!$C$59:$H$61,3))/F123*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","m³",{"$f":"Genanskaffelsespriser!$E$54","v":50},null,null,null,"","",null,{"$f":"IF(E124=0,\"Variabel pris\",IFERROR((HLOOKUP(E124,'Variable priser'!$C$59:$H$64,5)+(E124-HLOOKUP(E124,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(E124,'Variable priser'!$C$59:$H$64,6))/E124*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F124=0,\"Variabel pris\",IFERROR((HLOOKUP(F124,'Variable priser'!$C$59:$H$64,5)+(F124-HLOOKUP(F124,'Variable priser'!$C$59:$H$64,1))*HLOOKUP(F124,'Variable priser'!$C$59:$H$64,6))/F124*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevand-/slamhåndteringsanlæg - jordbassiner","m³",{"$f":"Genanskaffelsespriser!$E$55","v":50},null,null,null,"","",null,{"$f":"IF(E125=0,\"Variabel pris\",IFERROR((HLOOKUP(E125,'Variable priser'!$C$59:$H$67,8)+(E125-HLOOKUP(E125,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(E125,'Variable priser'!$C$59:$H$67,9))/E125*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F125=0,\"Variabel pris\",IFERROR((HLOOKUP(F125,'Variable priser'!$C$59:$H$67,8)+(F125-HLOOKUP(F125,'Variable priser'!$C$59:$H$67,1))*HLOOKUP(F125,'Variable priser'!$C$59:$H$67,9))/F125*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","m³/h.",{"$f":"Genanskaffelsespriser!$E$56","v":25},null,null,null,"","",null,{"$f":"IF(E126=0,\"Variabel pris\",IFERROR((HLOOKUP(E126,'Variable priser'!$C$108:$E$110,2)+(E126-HLOOKUP(E126,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E126,'Variable priser'!$C$108:$E$110,3))/E126*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F126=0,\"Variabel pris\",IFERROR((HLOOKUP(F126,'Variable priser'!$C$108:$E$110,2)+(F126-HLOOKUP(F126,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F126,'Variable priser'!$C$108:$E$110,3))/F126*'Variable priser'!$H$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Skyllevandsbehandling, inkl. UV-filter mv., SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$57","v":10},null,null,null,"","",null,{"$f":"IF(E127=0,\"Variabel pris\",IFERROR((HLOOKUP(E127,'Variable priser'!$C$108:$E$110,2)+(E127-HLOOKUP(E127,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(E127,'Variable priser'!$C$108:$E$110,3))/E127*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F127=0,\"Variabel pris\",IFERROR((HLOOKUP(F127,'Variable priser'!$C$108:$E$110,2)+(F127-HLOOKUP(F127,'Variable priser'!$C$108:$E$110,1))*HLOOKUP(F127,'Variable priser'!$C$108:$E$110,3))/F127*'Variable priser'!$I$109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Nødstrømsanlæg på vandværk","kW",{"$f":"Genanskaffelsespriser!$E$58","v":25},null,null,null,"","",null,{"$f":"IF(E128=0,\"Variabel pris\",IFERROR((HLOOKUP(E128,'Variable priser'!$C$86:$H$88,2)+(E128-HLOOKUP(E128,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(E128,'Variable priser'!$C$86:$H$88,3))/E128*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F128=0,\"Variabel pris\",IFERROR((HLOOKUP(F128,'Variable priser'!$C$86:$H$88,2)+(F128-HLOOKUP(F128,'Variable priser'!$C$86:$H$88,1))*HLOOKUP(F128,'Variable priser'!$C$86:$H$88,3))/F128*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, Elanlæg","m³/h.",{"$f":"Genanskaffelsespriser!$E$59","v":25},null,null,null,"","",null,{"$f":"IF(E129=0,\"Variabel pris\",IFERROR((HLOOKUP(E129,'Variable priser'!$C$91:$J$95,4)+(E129-HLOOKUP(E129,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(E129,'Variable priser'!$C$91:$J$95,5))/E129*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F129=0,\"Variabel pris\",IFERROR((HLOOKUP(F129,'Variable priser'!$C$91:$J$95,4)+(F129-HLOOKUP(F129,'Variable priser'!$C$91:$J$95,1))*HLOOKUP(F129,'Variable priser'!$C$91:$J$95,5))/F129*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Elanlæg og SRO-anlæg - vandværk, SRO","m³/h.",{"$f":"Genanskaffelsespriser!$E$60","v":10},null,null,null,"","",null,{"$f":"IF(E130=0,\"Variabel pris\",IFERROR((HLOOKUP(E130,'Variable priser'!$C$91:$J$98,7)+(E130-HLOOKUP(E130,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(E130,'Variable priser'!$C$91:$J$98,8))/E130*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F130=0,\"Variabel pris\",IFERROR((HLOOKUP(F130,'Variable priser'!$C$91:$J$98,7)+(F130-HLOOKUP(F130,'Variable priser'!$C$91:$J$98,1))*HLOOKUP(F130,'Variable priser'!$C$91:$J$98,8))/F130*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},"","",1,1]
["Bygninger"]
["Etageareal vandbehandlingsbygning","m²",{"$f":"Genanskaffelsespriser!E62","v":75},4141,4292,4292,3.6464622071963292E-2,{"$f":"IF($E132=\"\",IF($F132>0,\"Ny data\",IF($F132=\"\",\"\",0)),IF($E132=0,IF($F132=0,0,\"Ny data\"),($F132-$E132)/$E132))","v":0},null,{"$f":"Genanskaffelsespriser!$D62","v":18777.995999999999},{"$f":"J132","v":18777.995999999999},{"$f":"IF(ISNUMBER(E132),((J132*E132)/C132)*N132,\"\")","v":1074602.1177600001},{"$f":"IF(ISNUMBER(F132),((K132*F132)/C132)*O132,\"\")","v":1074602.1177600001},1,1]
["Etageareal kontor og mandskabsfaciliteter","m²",{"$f":"Genanskaffelsespriser!E63","v":75},563.1,658.5675,658.5675,0.16953915823121998,0,null,{"$f":"Genanskaffelsespriser!$D63","v":20023.432999999997},{"$f":"J133","v":20023.432999999997},175823.76282969996,175823.76282969996,1,1]
["Værksted","m²",{"$f":"Genanskaffelsespriser!E64","v":75},1865,456,1170,-0.75549597855227879,1.5657894736842106,"Opdatering iht. bbr",{"$f":"Genanskaffelsespriser!$D64","v":15473.076999999999},15473.076999999999,94076.30816,241380.0012,1,1]
["Lager","m²",{"$f":"Genanskaffelsespriser!E65","v":75},0,1867,1859,"Ny data",-4.2849491162292447E-3,"Opdatering iht. bbr",{"$f":"Genanskaffelsespriser!$D65","v":15473.076999999999},15473.076999999999,385176.4634533333,383526.00190666667,1,1]
["Garage og rørlager","m²",{"$f":"Genanskaffelsespriser!E66","v":75},490,507,507,3.4693877551020408E-2,0,null,{"$f":"Genanskaffelsespriser!$D66","v":10830.428},10830.428,73213.693280000007,73213.693280000007,1,1]
["Bygning for trykforøgere","m²",{"$f":"Genanskaffelsespriser!E67","v":75},0,714,714,"Ny data",0,"Opdatering iht. bbr",{"$f":"Genanskaffelsespriser!$D67","v":21069.766},21069.766,200584.17232000001,200584.17232000001,1,1]
["Laboratorium (bygning, inkl. inventar+udstyr), Konstruktioner","m²",{"$f":"Genanskaffelsespriser!E68","v":75},0,566,566,"Ny data",0,"Opdatering iht. bbr",{"$f":"Genanskaffelsespriser!$D68","v":21115.393999999997},21115.393999999997,159350.84005333332,159350.84005333332,1,1]
["Laboratorium (bygning, inkl. inventar+udstyr), Mek./EL","m²",{"$f":"Genanskaffelsespriser!E69","v":10},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D69","v":14077.275},14077.275,0,0,1,1]
["Andre"]
["Sikring (terror, hærværk), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E71","v":25},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D71","v":6607.7639999999992},{"$f":"J141","v":6607.7639999999992},"","",1,1]
["Sikring (terror, hærværk), SRO","stk.",{"$f":"Genanskaffelsespriser!E72","v":10},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D72","v":15418.115999999998},{"$f":"J142","v":15418.115999999998},"","",1,1]
["Sikring, mindre avanceret (hegn, porte), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E73","v":25},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D73","v":27031.478999999999},27031.478999999999,"","",1,1]
["Sikring, mindre avanceret (hegn, porte), SRO","stk.",{"$f":"Genanskaffelsespriser!E74","v":10},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D74","v":63073.450999999994},63073.450999999994,"","",1,1]
["Sikring, avanceret (hegn, porte og overvågningssystemer), Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E75","v":25},1,1,1,0,0,null,{"$f":"Genanskaffelsespriser!$D75","v":58401.765999999996},58401.765999999996,2336.0706399999999,2336.0706399999999,1,1]
["Sikring, avanceret (hegn, porte og overvågningssystemer), SRO","stk.",{"$f":"Genanskaffelsespriser!E76","v":10},1,1,1,0,0,null,{"$f":"Genanskaffelsespriser!$D76","v":233606.02699999997},233606.02699999997,23360.602699999996,23360.602699999996,1,1]

{"sheet":"Distributionsanlæg","index":1,"n_rows":122,"n_cols":15,"rows_kept":122,"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",{"$f":"Genanskaffelsespriser!E81","v":75},142.02109011716442,142.02109011716414,141.67332347860801,{"$f":"IF($D3=\"\",IF($E3>0,\"Ny data\",IF($E3=\"\",\"\",0)),IF($D3=0,IF($E3=0,0,\"Ny data\"),($E3-$D3)/$D3))","v":-2.0012316063027467E-15},{"$f":"IF($E3=\"\",IF($F3>0,\"Ny data\",IF($F3=\"\",\"\",0)),IF($E3=0,IF($F3=0,0,\"Ny data\"),($F3-$E3)/$E3))","v":-2.4486971496221026E-3},null,{"$f":"Genanskaffelsespriser!$D81","v":548.57299999999998},{"$f":"J3","v":548.57299999999998},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":1038.785806251241},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":1036.2421344084057},1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E82","v":75},93.967059523453003,110.575742228306,110.281277761078,{"$f":"IF($D4=\"\",IF($E4>0,\"Ny data\",IF($E4=\"\",\"\",0)),IF($D4=0,IF($E4=0,0,\"Ny data\"),($E4-$D4)/$D4))","v":0.17675005250864187},{"$f":"IF($E4=\"\",IF($F4>0,\"Ny data\",IF($F4=\"\",\"\",0)),IF($E4=0,IF($F4=0,0,\"Ny data\"),($F4-$E4)/$E4))","v":-2.6630114462176963E-3},null,{"$f":"Genanskaffelsespriser!$D82","v":837.89599999999996},{"$f":"J4","v":837.89599999999996},{"$f":"IF(ISNUMBER(E4),((J4*E4)/C4)*N4,\"\")","v":1235.3462948017159},{"$f":"IF(ISNUMBER(F4),((K4*F4)/C4)*O4,\"\")","v":1232.0565534786163},1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E83","v":75},0,0,0,0,0,null,{"$f":"Genanskaffelsespriser!$D83","v":1568.981},1568.981,0,0,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E84","v":75},0,1079.2301457241515,1077.0179673717871,"Ny data",-2.0497744258987896E-3,"Ny transport ledning",{"$f":"Genanskaffelsespriser!$D84","v":3052.9279999999999},3052.9279999999999,43930.825737671228,43840.777454565534,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E85","v":75},13724.579981359915,13724.56878839542,13699.781424041796,-8.1554149639722185E-7,-1.8060577884663753E-3,null,{"$f":"Genanskaffelsespriser!$D85","v":5963.7869999999994},5963.7869999999994,1091338.7322778446,1089367.7114605592,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E86","v":100},2.3562698526061001,2.3562698526061401,2.3501624389220002,1.6962415761632685E-14,-2.591983968807666E-3,null,{"$f":"Genanskaffelsespriser!$D86","v":932.26299999999992},932.26299999999992,21.966632016001576,21.909694857967406,1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E87","v":100},200.66991092608319,200.66991092608365,158.59236760432998,2.2661461740219259E-15,-0.20968536402676155,"Renovering til materialer i plast",{"$f":"Genanskaffelsespriser!$D87","v":1091.961},1091.961,2191.2371660475724,1731.7668032159177,1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E88","v":100},715.431119163419,715.43111916341707,713.62786679668989,-2.701414838548573E-15,-2.5205115047774213E-3,null,{"$f":"Genanskaffelsespriser!$D88","v":1545.1299999999999},1545.1299999999999,11054.340851529707,11026.478258235695,1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E89","v":100},390.18966899143976,390.18966899144198,389.06534093471703,5.6815787596368887E-15,-2.8814910954231554E-3,null,{"$f":"Genanskaffelsespriser!$D89","v":2864.194},2864.194,11175.789087872741,11143.586151131709,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E90","v":100},146.90975338732267,146.90975338732648,146.55408914297297,2.5924140336912349E-14,-2.4209709440856475E-3,null,{"$f":"Genanskaffelsespriser!$D90","v":5686.9079999999994},5686.9079999999994,8354.6225181641403,8334.3962197988603,1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E91","v":75},0,null,0,0,0,null,{"$f":"Genanskaffelsespriser!$D91","v":679.2349999999999},679.2349999999999,"",0,1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E92","v":75},0,null,0,0,0,null,{"$f":"Genanskaffelsespriser!$D92","v":917.74499999999989},917.74499999999989,"",0,1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E93","v":75},0,null,0,0,0,null,{"$f":"Genanskaffelsespriser!$D93","v":1334.6189999999999},1334.6189999999999,"",0,1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E94","v":75},139.09570220526888,139.09570220526788,138.670303180996,-7.1516216122632953E-15,-3.058318966923278E-3,null,{"$f":"Genanskaffelsespriser!$D94","v":3169.0719999999997},3169.0719999999997,5877.3906023873687,5859.4156672320705,1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E95","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D95","v":8790.6489999999994},8790.6489999999994,"","",1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E96","v":50},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D96","v":10800.355},10800.355,"","",1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E97","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D97","v":16201.050999999999},16201.050999999999,"","",1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E98","v":50},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D98","v":10800.355},10800.355,"","",1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E99","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D99","v":13500.703},13500.703,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E100","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D100","v":4896.7139999999999},4896.7139999999999,"","",1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E101","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D101","v":4896.7139999999999},4896.7139999999999,"","",1,1]
["Ledningsnet - By"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E103","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D103","v":674.05},{"$f":"J25","v":674.05},"","",1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E104","v":75},0,null,38.025048873970995,0,"Ny data","Ny viden",{"$f":"Genanskaffelsespriser!$D104","v":993.44599999999991},{"$f":"J26","v":993.44599999999991},"",503.67776938201314,1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E105","v":75},0,null,0,0,0,null,{"$f":"Genanskaffelsespriser!$D105","v":1746.3079999999998},1746.3079999999998,"",0,1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E106","v":75},2355.3517619214181,2355.3503470197779,2351.3864438531182,-6.007177624253868E-7,-1.6829356922104049E-3,null,{"$f":"Genanskaffelsespriser!$D106","v":3269.6609999999996},3269.6609999999996,102682.62894649377,102509.82068526972,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E107","v":75},11594.628929040307,11594.556677734694,11273.79974623741,-6.2314461338646154E-6,-2.7664441203969579E-2,null,{"$f":"Genanskaffelsespriser!$D107","v":6219.9259999999995},6219.9259999999995,961563.79384420847,934962.66880553938,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E108","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D108","v":1057.74},1057.74,"","",1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E109","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D109","v":1247.511},1247.511,"","",1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E110","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D110","v":1722.4569999999999},1722.4569999999999,"","",1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E111","v":100},4.3148097619880001,4.3148097619880001,4.3068930212989995,0,-1.8347832524957166E-3,null,{"$f":"Genanskaffelsespriser!$D111","v":3080.9269999999997},3080.9269999999997,132.936138955724,132.69222995431662,1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E112","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D112","v":5943.0469999999996},5943.0469999999996,"","",1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E113","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D113","v":804.71199999999999},804.71199999999999,"","",1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E114","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D114","v":1073.2949999999998},1073.2949999999998,"","",1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E115","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D115","v":1509.8719999999998},1509.8719999999998,"","",1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E116","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D116","v":3385.8049999999998},3385.8049999999998,"","",1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E117","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D117","v":9046.7879999999986},9046.7879999999986,"","",1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E118","v":50},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D118","v":11880.909},11880.909,"","",1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E119","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D119","v":17820.844999999998},17820.844999999998,"","",1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E120","v":50},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D120","v":11880.909},11880.909,"","",1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E121","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D121","v":14850.876999999999},14850.876999999999,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E122","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D122","v":5875.6419999999998},5875.6419999999998,"","",1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E123","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D123","v":5875.6419999999998},5875.6419999999998,"","",1,1]
["Ledningsnet - City"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E125","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D125","v":1117.886},{"$f":"J47","v":1117.886},"","",1,1]
["Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E126","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D126","v":1550.3149999999998},{"$f":"J48","v":1550.3149999999998},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E127","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D127","v":2273.1039999999998},2273.1039999999998,"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E128","v":75},162.88663620554701,162.88663620554701,162.537443254332,0,-2.1437790069797681E-3,null,{"$f":"Genanskaffelsespriser!$D128","v":3912.6009999999997},3912.6009999999997,8497.4722093927921,8479.2555068579004,1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E129","v":75},1233.7544849532192,1233.7544849532192,1534.4201324463031,0,0.24369974023193475,"Ny viden",{"$f":"Genanskaffelsespriser!$D129","v":6981.0839999999998},6981.0839999999998,114839.24926446877,142825.54447865023,1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E130","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D130","v":1501.5759999999998},1501.5759999999998,"","",1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E131","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D131","v":1804.3799999999999},1804.3799999999999,"","",1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E132","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D132","v":2249.2529999999997},2249.2529999999997,"","",1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E133","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D133","v":3723.8669999999997},3723.8669999999997,"","",1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E134","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D134","v":6704.2049999999999},6704.2049999999999,"","",1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E135","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D135","v":1248.548},1248.548,"","",1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E136","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D136","v":1630.164},1630.164,"","",1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E137","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D137","v":2038.7419999999997},2038.7419999999997,"","",1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E138","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D138","v":4028.7449999999999},4028.7449999999999,"","",1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E139","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D139","v":9807.9459999999999},9807.9459999999999,"","",1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E140","v":50},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D140","v":12960.425999999999},12960.425999999999,"","",1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E141","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D141","v":19440.638999999999},19440.638999999999,"","",1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E142","v":50},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D142","v":12960.425999999999},12960.425999999999,"","",1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E143","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D143","v":16201.050999999999},16201.050999999999,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E144","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D144","v":6366.1429999999991},6366.1429999999991,"","",1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E145","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D145","v":6366.1429999999991},6366.1429999999991,"","",1,1]
["Ledningsnet - Indre city"]
["Ledningsnet ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E147","v":75},0,null,null,{"$f":"IF($D69=\"\",IF($E69>0,\"Ny data\",IF($E69=\"\",\"\",0)),IF($D69=0,IF($E69=0,0,\"Ny data\"),($E69-$D69)/$D69))","v":0},{"$f":"IF($E69=\"\",IF($F69>0,\"Ny data\",IF($F69=\"\",\"\",0)),IF($E69=0,IF($F69=0,0,\"Ny data\"),($F69-$E69)/$E69))","v":""},null,{"$f":"Genanskaffelsespriser!$D147","v":1759.7889999999998},{"$f":"J69","v":1759.7889999999998},{"$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},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D148","v":2351.9159999999997},{"$f":"J70","v":2351.9159999999997},"","",1,1]
["Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E149","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D149","v":3120.3329999999996},3120.3329999999996,"","",1,1]
["Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E150","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D150","v":4949.6009999999997},4949.6009999999997,"","",1,1]
["Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E151","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D151","v":8207.8549999999996},8207.8549999999996,"","",1,1]
["Støbejernsledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E152","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D152","v":2143.4789999999998},2143.4789999999998,"","",1,1]
["Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E153","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D153","v":2605.9809999999998},2605.9809999999998,"","",1,1]
["Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E154","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D154","v":3096.482},3096.482,"","",1,1]
["Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E155","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D155","v":4760.8669999999993},4760.8669999999993,"","",1,1]
["Støbejernsledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E156","v":100},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D156","v":7930.9759999999997},7930.9759999999997,"","",1,1]
["Eternitledninger ≤ Ø50 mm","meter",{"$f":"Genanskaffelsespriser!E157","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D157","v":1890.4509999999998},1890.4509999999998,"","",1,1]
["Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","meter",{"$f":"Genanskaffelsespriser!E158","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D158","v":2431.7649999999999},2431.7649999999999,"","",1,1]
["Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","meter",{"$f":"Genanskaffelsespriser!E159","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D159","v":2885.971},2885.971,"","",1,1]
["Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","meter",{"$f":"Genanskaffelsespriser!E160","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D160","v":5065.7449999999999},5065.7449999999999,"","",1,1]
["Eternitledninger Ledningsnet > Ø 500 mm","meter",{"$f":"Genanskaffelsespriser!E161","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D161","v":11034.716999999999},11034.716999999999,"","",1,1]
["Skelbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E162","v":50},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D162","v":14040.98},14040.98,"","",1,1]
["Skelbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E163","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D163","v":21061.469999999998},21061.469999999998,"","",1,1]
["Inspektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E164","v":50},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D164","v":14040.98},14040.98,"","",1,1]
["Inspektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E165","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D165","v":17551.224999999999},17551.224999999999,"","",1,1]
["Stik på ledningsnet, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E166","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D166","v":7834.5349999999999},7834.5349999999999,"","",1,1]
["Stik på ledningsnet, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E167","v":75},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D167","v":7834.5349999999999},7834.5349999999999,"","",1,1]
["Ventiler"]
["Ventiler på ledningsnet ≤ Ø50 mm","stk.",{"$f":"Genanskaffelsespriser!E169","v":75},2,2,2,0,0,null,{"$f":"Genanskaffelsespriser!$D169","v":8018.0839999999998},{"$f":"J91","v":8018.0839999999998},213.81557333333333,213.81557333333333,1,1]
["Ventiler på Ø 50mm < Ledningsnet ≤ Ø110 mm","stk.",{"$f":"Genanskaffelsespriser!E170","v":75},1,1,1,0,0,null,{"$f":"Genanskaffelsespriser!$D170","v":9312.2599999999984},{"$f":"J92","v":9312.2599999999984},124.16346666666665,124.16346666666665,1,1]
["Ventiler på Ø110 mm < Ledningsnet ≤ Ø 250 mm","stk.",{"$f":"Genanskaffelsespriser!E171","v":75},5,5,5,0,0,null,{"$f":"Genanskaffelsespriser!$D171","v":22540.232},22540.232,1502.6821333333335,1502.6821333333335,1,1]
["Ventiler på Ø 250 mm < Ledningsnet ≤ Ø 500mm","stk.",{"$f":"Genanskaffelsespriser!E172","v":75},6,6,6,{"$f":"IF($D94=\"\",IF($E94>0,\"Ny data\",IF($E94=\"\",\"\",0)),IF($D94=0,IF($E94=0,0,\"Ny data\"),($E94-$D94)/$D94))","v":0},{"$f":"IF($E94=\"\",IF($F94>0,\"Ny data\",IF($F94=\"\",\"\",0)),IF($E94=0,IF($F94=0,0,\"Ny data\"),($F94-$E94)/$E94))","v":0},null,{"$f":"Genanskaffelsespriser!$D172","v":81196.062999999995},81196.062999999995,6495.6850399999994,6495.6850399999994,1,1]
["Ventiler på ledningsnet > Ø 500 mm","stk.",{"$f":"Genanskaffelsespriser!E173","v":75},32,32,32,0,0,null,{"$f":"Genanskaffelsespriser!$D173","v":232011.12099999998},232011.12099999998,98991.411626666653,98991.411626666653,1,1]
["Pumpestationer, bygværker og bassiner 1"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E97=0,\"Variabel pris\",IFERROR((HLOOKUP(E97,'Variable priser'!$C$103:$F$105,2)+(E97-HLOOKUP(E97,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E97,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E97*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F97=0,\"Variabel pris\",IFERROR((HLOOKUP(F97,'Variable priser'!$C$103:$F$105,2)+(F97-HLOOKUP(F97,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F97,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F97*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E97),\"\",IF(E97=0,\"\",IF(ISNUMBER(E97),((J97*E97)/$C97)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F97),\"\",IF(F97=0,\"\",IF(ISNUMBER(F97),((K97*F97)/$C97)*O97,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E98=0,\"Variabel pris\",IFERROR((HLOOKUP(E98,'Variable priser'!$C$103:$F$105,2)+(E98-HLOOKUP(E98,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E98,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E98*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F98=0,\"Variabel pris\",IFERROR((HLOOKUP(F98,'Variable priser'!$C$103:$F$105,2)+(F98-HLOOKUP(F98,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F98,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F98*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E98),\"\",IF(E98=0,\"\",IF(ISNUMBER(E98),((J98*E98)/$C98)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F98),\"\",IF(F98=0,\"\",IF(ISNUMBER(F98),((K98*F98)/$C98)*O97,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E99=0,\"Variabel pris\",IFERROR((HLOOKUP(E99,'Variable priser'!$C$103:$F$105,2)+(E99-HLOOKUP(E99,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E99,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E99*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F99=0,\"Variabel pris\",IFERROR((HLOOKUP(F99,'Variable priser'!$C$103:$F$105,2)+(F99-HLOOKUP(F99,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F99,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F99*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E99),\"\",IF(E99=0,\"\",IF(ISNUMBER(E99),((J99*E99)/$C99)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F99),\"\",IF(F99=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F99),((K99*F99)/$C99)*O97,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E100=0,\"Variabel pris\",IFERROR((HLOOKUP(E100,'Variable priser'!$C$48:$H$50,2)+(E100-HLOOKUP(E100,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E100,'Variable priser'!$C$48:$H$50,3))/E100*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F100=0,\"Variabel pris\",IFERROR((HLOOKUP(F100,'Variable priser'!$C$48:$H$50,2)+(F100-HLOOKUP(F100,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F100,'Variable priser'!$C$48:$H$50,3))/F100*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E100),\"\",IF(E100=0,\"\",IF(ISNUMBER(E100),((J100*E100)/$C100)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F100),\"\",IF(F100=0,\"\",IF(ISNUMBER(F100),((K100*F100)/$C100)*O97,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E101=0,\"Variabel pris\",IFERROR((HLOOKUP(E101,'Variable priser'!$C$55:$H$57,2)+(E101-HLOOKUP(E101,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E101,'Variable priser'!$C$55:$H$57,3))/E101*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F101=0,\"Variabel pris\",IFERROR((HLOOKUP(F101,'Variable priser'!$C$55:$H$57,2)+(F101-HLOOKUP(F101,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F101,'Variable priser'!$C$55:$H$57,3))/F101*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E101),\"\",IF(E101=0,\"\",IF(ISNUMBER(E101),((J101*E101)/$C101)*N97,\"\")))","v":""},{"$f":"IF(ISBLANK(F101),\"\",IF(F101=0,\"\",IF(ISNUMBER(F101),((K101*F101)/$C101)*O97,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 2"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E103=0,\"Variabel pris\",IFERROR((HLOOKUP(E103,'Variable priser'!$C$103:$F$105,2)+(E103-HLOOKUP(E103,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E103,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E103*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F103=0,\"Variabel pris\",IFERROR((HLOOKUP(F103,'Variable priser'!$C$103:$F$105,2)+(F103-HLOOKUP(F103,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F103,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F103*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E103),\"\",IF(E103=0,\"\",IF(ISNUMBER(E103),((J103*E103)/$C103)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F103),\"\",IF(F103=0,\"\",IF(ISNUMBER(F103),((K103*F103)/$C103)*O103,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E104=0,\"Variabel pris\",IFERROR((HLOOKUP(E104,'Variable priser'!$C$103:$F$105,2)+(E104-HLOOKUP(E104,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E104,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E104*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F104=0,\"Variabel pris\",IFERROR((HLOOKUP(F104,'Variable priser'!$C$103:$F$105,2)+(F104-HLOOKUP(F104,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F104,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F104*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E104),\"\",IF(E104=0,\"\",IF(ISNUMBER(E104),((J104*E104)/$C104)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F104),\"\",IF(F104=0,\"\",IF(ISNUMBER(F104),((K104*F104)/$C104)*O103,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E105=0,\"Variabel pris\",IFERROR((HLOOKUP(E105,'Variable priser'!$C$103:$F$105,2)+(E105-HLOOKUP(E105,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E105,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E105*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F105=0,\"Variabel pris\",IFERROR((HLOOKUP(F105,'Variable priser'!$C$103:$F$105,2)+(F105-HLOOKUP(F105,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F105,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F105*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E105),\"\",IF(E105=0,\"\",IF(ISNUMBER(E105),((J105*E105)/$C105)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F105),\"\",IF(F105=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F105),((K105*F105)/$C105)*O103,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E106=0,\"Variabel pris\",IFERROR((HLOOKUP(E106,'Variable priser'!$C$48:$H$50,2)+(E106-HLOOKUP(E106,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E106,'Variable priser'!$C$48:$H$50,3))/E106*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F106=0,\"Variabel pris\",IFERROR((HLOOKUP(F106,'Variable priser'!$C$48:$H$50,2)+(F106-HLOOKUP(F106,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F106,'Variable priser'!$C$48:$H$50,3))/F106*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E106),\"\",IF(E106=0,\"\",IF(ISNUMBER(E106),((J106*E106)/$C106)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F106),\"\",IF(F106=0,\"\",IF(ISNUMBER(F106),((K106*F106)/$C106)*O103,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E107=0,\"Variabel pris\",IFERROR((HLOOKUP(E107,'Variable priser'!$C$55:$H$57,2)+(E107-HLOOKUP(E107,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E107,'Variable priser'!$C$55:$H$57,3))/E107*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F107=0,\"Variabel pris\",IFERROR((HLOOKUP(F107,'Variable priser'!$C$55:$H$57,2)+(F107-HLOOKUP(F107,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F107,'Variable priser'!$C$55:$H$57,3))/F107*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E107),\"\",IF(E107=0,\"\",IF(ISNUMBER(E107),((J107*E107)/$C107)*N103,\"\")))","v":""},{"$f":"IF(ISBLANK(F107),\"\",IF(F107=0,\"\",IF(ISNUMBER(F107),((K107*F107)/$C107)*O103,\"\")))","v":""},1,1]
["Pumpestationer, bygværker og bassiner 3"]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","m³/h ",{"$f":"+Genanskaffelsespriser!$E$175","v":50},0,null,null,0,"",null,{"$f":"IF(E109=0,\"Variabel pris\",IFERROR((HLOOKUP(E109,'Variable priser'!$C$103:$F$105,2)+(E109-HLOOKUP(E109,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E109,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/E109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F109=0,\"Variabel pris\",IFERROR((HLOOKUP(F109,'Variable priser'!$C$103:$F$105,2)+(F109-HLOOKUP(F109,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F109,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$I$102/F109*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E109),\"\",IF(E109=0,\"\",IF(ISNUMBER(E109),((J109*E109)/$C109)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F109),\"\",IF(F109=0,\"\",IF(ISNUMBER(F109),((K109*F109)/$C109)*O109,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","m³/h ",{"$f":"+Genanskaffelsespriser!$E$176","v":25},0,null,null,0,"",null,{"$f":"IF(E110=0,\"Variabel pris\",IFERROR((HLOOKUP(E110,'Variable priser'!$C$103:$F$105,2)+(E110-HLOOKUP(E110,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E110,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/E110*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F110=0,\"Variabel pris\",IFERROR((HLOOKUP(F110,'Variable priser'!$C$103:$F$105,2)+(F110-HLOOKUP(F110,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F110,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$J$102/F110*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E110),\"\",IF(E110=0,\"\",IF(ISNUMBER(E110),((J110*E110)/$C110)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F110),\"\",IF(F110=0,\"\",IF(ISNUMBER(F110),((K110*F110)/$C110)*O109,\"\")))","v":""},1,1]
["Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","m³/h ",{"$f":"+Genanskaffelsespriser!$E$177","v":10},0,null,null,0,"",null,{"$f":"IF(E111=0,\"Variabel pris\",IFERROR((HLOOKUP(E111,'Variable priser'!$C$103:$F$105,2)+(E111-HLOOKUP(E111,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(E111,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/E111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F111=0,\"Variabel pris\",IFERROR((HLOOKUP(F111,'Variable priser'!$C$103:$F$105,2)+(F111-HLOOKUP(F111,'Variable priser'!$C$103:$F$105,1))*HLOOKUP(F111,'Variable priser'!$C$103:$F$105,3))*'Variable priser'!$L$102/F111*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E111),\"\",IF(E111=0,\"\",IF(ISNUMBER(E111),((J111*E111)/$C111)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F111),\"\",IF(F111=0,\"Samlet mængde kan ikke være nul i 2025\",IF(ISNUMBER(F111),((K111*F111)/$C111)*O109,\"\")))","v":""},1,1]
["Beholderanlæg - højdebeholder","m³",{"$f":"+Genanskaffelsespriser!$E$178","v":50},0,null,null,0,"",null,{"$f":"IF(E112=0,\"Variabel pris\",IFERROR((HLOOKUP(E112,'Variable priser'!$C$48:$H$50,2)+(E112-HLOOKUP(E112,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(E112,'Variable priser'!$C$48:$H$50,3))/E112*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F112=0,\"Variabel pris\",IFERROR((HLOOKUP(F112,'Variable priser'!$C$48:$H$50,2)+(F112-HLOOKUP(F112,'Variable priser'!$C$48:$H$50,1))*HLOOKUP(F112,'Variable priser'!$C$48:$H$50,3))/F112*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E112),\"\",IF(E112=0,\"\",IF(ISNUMBER(E112),((J112*E112)/$C112)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F112),\"\",IF(F112=0,\"\",IF(ISNUMBER(F112),((K112*F112)/$C112)*O109,\"\")))","v":""},1,1]
["Beholderanlæg - vandtårn","m³",{"$f":"+Genanskaffelsespriser!$E$179","v":50},0,null,null,0,"",null,{"$f":"IF(E113=0,\"Variabel pris\",IFERROR((HLOOKUP(E113,'Variable priser'!$C$55:$H$57,2)+(E113-HLOOKUP(E113,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(E113,'Variable priser'!$C$55:$H$57,3))/E113*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(F113=0,\"Variabel pris\",IFERROR((HLOOKUP(F113,'Variable priser'!$C$55:$H$57,2)+(F113-HLOOKUP(F113,'Variable priser'!$C$55:$H$57,1))*HLOOKUP(F113,'Variable priser'!$C$55:$H$57,3))/F113*(1+Genanskaffelsespriser!$D$203),\"Fejl\"))","v":"Variabel pris"},{"$f":"IF(ISBLANK(E113),\"\",IF(E113=0,\"\",IF(ISNUMBER(E113),((J113*E113)/$C113)*N109,\"\")))","v":""},{"$f":"IF(ISBLANK(F113),\"\",IF(F113=0,\"\",IF(ISNUMBER(F113),((K113*F113)/$C113)*O109,\"\")))","v":""},1,1]
["Andre"]
["Afregningsmålere, mekaniske, ","stk.",{"$f":"Genanskaffelsespriser!E181","v":8},6,7,3,0.16666666666666666,-0.5714285714285714,"Forsyning af private forbrugere omlagt",{"$f":"Genanskaffelsespriser!$D181","v":1348.1},{"$f":"J115","v":1348.1},1179.5874999999999,505.53749999999997,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning ≤ 4 m3/t","stk.",10,0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D182","v":1503.6499999999999},{"$f":"J116","v":1503.6499999999999},"","",1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 4 m3/t ≤ 15 m3/t","stk.",10,0,null,1,0,"Ny data","Mekanisk vandmåler skiftet til fjernaflæst",{"$f":"Genanskaffelsespriser!$D183","v":2152.8119999999999},2152.8119999999999,"",215.28119999999998,1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 15 m3/t ≤ 300 m3/t ","stk.",10,0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D184","v":20740},20740,"","",1,1]
["Afregningsmålere, elektroniske med maksimal gennemstrømning > 300 m3/t","stk.",10,0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D185","v":26961.999999999996},26961.999999999996,"","",1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, Konstruktioner","stk.",{"$f":"Genanskaffelsespriser!E186","v":50},0,null,null,{"$f":"IF($D120=\"\",IF($E120>0,\"Ny data\",IF($E120=\"\",\"\",0)),IF($D120=0,IF($E120=0,0,\"Ny data\"),($E120-$D120)/$D120))","v":0},{"$f":"IF($E120=\"\",IF($F120>0,\"Ny data\",IF($F120=\"\",\"\",0)),IF($E120=0,IF($F120=0,0,\"Ny data\"),($F120-$E120)/$E120))","v":""},null,{"$f":"Genanskaffelsespriser!$D186","v":81762.264999999999},81762.264999999999,{"$f":"IF(ISNUMBER(E120),((J120*E120)/C120)*N120,\"\")","v":""},{"$f":"IF(ISNUMBER(F120),((K120*F120)/C120)*O120,\"\")","v":""},1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, Mek./EL","stk.",{"$f":"Genanskaffelsespriser!E187","v":15},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D187","v":93441.995999999999},93441.995999999999,"","",1,1]
["SRO-brønd/kvarterbrønd/sektionsbrønd, SRO","stk.",{"$f":"Genanskaffelsespriser!E188","v":10},0,null,null,0,"",null,{"$f":"Genanskaffelsespriser!$D188","v":58401.765999999996},58401.765999999996,"","",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$2))","v":""},null,null,null,null,null,1]
["Arbejdsplads og kontor","stk.",5,23.67,25.326599999999999,27.846,{"$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$3))","v":6.9987325728770478E-2},{"$f":"IF($E$3=\"\",IF($F$3>0,\"Ny data\",IF($F$3=\"\",\"\",0)),IF($E$3=0,IF($F$3=0,0,\"Ny data\"),($F$3-$E$3)/$E$3))","v":9.9476439790575952E-2},null,{"$f":"Genanskaffelsespriser!D193","v":36295},{"$f":"J3","v":36295},{"$f":"IF(ISNUMBER(E3),((J3*E3)/C3)*N3,\"\")","v":183845.78939999998},{"$f":"IF(ISNUMBER(F3),((K3*F3)/C3)*O3,\"\")","v":202134.114},1,1]
["Køretøjer, personbil","stk.",5,0.6,0.59670000000000001,0.53039999999999998,{"$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$4))","v":-5.4999999999999494E-3},{"$f":"IF($E$4=\"\",IF($F$4>0,\"Ny data\",IF($F$4=\"\",\"\",0)),IF($E$4=0,IF($F$4=0,0,\"Ny data\"),($F$4-$E$4)/$E$4))","v":-0.11111111111111115},null,{"$f":"Genanskaffelsespriser!D194","v":225000},{"$f":"J4","v":225000},{"$f":"IF(ISNUMBER(E4),((J4*E4)/C4)*N4,\"\")","v":26851.5},{"$f":"IF(ISNUMBER(F4),((K4*F4)/C4)*O4,\"\")","v":23868},1,1]
["Køretøjer, små lastvogne (< 3.500 kg.)","stk.",5,5.77,5.7017999999999995,6.0333000000000006,{"$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$5))","v":-1.1819757365684583E-2},{"$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$5))","v":5.813953488372111E-2},null,{"$f":"Genanskaffelsespriser!D195","v":250000},250000,285090,301665.00000000006,1,1]
["Køretøjer, store lastvogne (> 3.500 kg.)","stk.",5,2.59,2.5194000000000001,2.3205,{"$f":"IF($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$6))","v":-2.7258687258687173E-2},{"$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$6))","v":-7.8947368421052655E-2},null,{"$f":"Genanskaffelsespriser!$D196","v":1300000},1300000,655044,603330,1,1]
["Køretøjer, entreprenørmaskiner","stk.",5,0,0,0,{"$f":"IF($D$7=\"\",IF($E$7>0,\"Ny data\",IF($E$7=\"\",\"\",0)),IF($D$7=0,IF($E$7=0,0,\"Ny data\"),($E$7-$D$7)/$D$7))","v":0},{"$f":"IF($E$7=\"\",IF($F$7>0,\"Ny data\",IF($F$7=\"\",\"\",0)),IF($E$7=0,IF($F$7=0,0,\"Ny data\"),($F$7-$E$7)/$E$7))","v":0},null,{"$f":"Genanskaffelsespriser!D197","v":400000},400000,0,0,1,1]
["Solcelleanlæg ekskl. Inverter","kWp",25,0,0,0,{"$f":"IF($D$8=\"\",IF($E$8>0,\"Ny data\",IF($E$8=\"\",\"\",0)),IF($D$8=0,IF($E$8=0,0,\"Ny data\"),($E$8-$D$8)/$D$8))","v":0},{"$f":"IF($E$8=\"\",IF($F$8>0,\"Ny data\",IF($F$8=\"\",\"\",0)),IF($E$8=0,IF($F$8=0,0,\"Ny data\"),($F$8-$E$8)/$E$8))","v":0},null,{"$f":"Genanskaffelsespriser!D199","v":5400},5400,{"$f":"IF(OR(ISBLANK(E8),ISBLANK(N8)),\"\",(((E8*J8)/C8)*N8)*(IF(SUM(E10:E11)<>0,E11/SUM(E10:E11),1)))","v":0},{"$f":"IF(OR(ISBLANK(F8),ISBLANK(O8)),\"\",(((F8*K8)/C8)*O8)*(IF(SUM(F10:F11)<>0,F11/SUM(F10:F11),1)))","v":0},1,1]
["Inverter til solcelleanlæg","kWp",10,0,0,0,{"$f":"IF($D$9=\"\",IF($E$9>0,\"Ny data\",IF($E$9=\"\",\"\",0)),IF($D$9=0,IF($E$9=0,0,\"Ny data\"),($E$9-$D$9)/$D$9))","v":0},{"$f":"IF($E$9=\"\",IF($F$9>0,\"Ny data\",IF($F$9=\"\",\"\",0)),IF($E$9=0,IF($F$9=0,0,\"Ny data\"),($F$9-$E$9)/$E$9))","v":0},null,{"$f":"Genanskaffelsespriser!D200","v":600},600,{"$f":"IF(OR(ISBLANK(E9),ISBLANK(N9)),\"\",(((E9*J9)/C9)*N9)*(IF(SUM(E10:E11)<>0,E11/SUM(E10:E11),1)))","v":0},{"$f":"IF(OR(ISBLANK(F9),ISBLANK(O9)),\"\",(((F9*K9)/C9)*O9)*(IF(SUM(F10:F11)<>0,F11/SUM(F10:F11),1)))","v":0},1,1]
["Internt brug af produceret solcellestrøm 2024","MWh",null,0,0,0,{"$f":"IF($D10=\"\",IF($E10>0,\"Ny data\",IF($E10=\"\",\"\",0)),IF($D10=0,IF($E10=0,0,\"Ny data\"),($E10-$D10)/$D10))","v":0},{"$f":"IF($E$10=\"\",IF($F$10>0,\"Ny data\",IF($F$10=\"\",\"\",0)),IF($E$10=0,IF($F$10=0,0,\"Ny data\"),($F$10-$E$10)/$E$10))","v":0},null,null,null,null,null,1,1]
["Eksternt afsat produceret solcellestrøm 2024","MWh",null,0,0,0,{"$f":"IF($D11=\"\",IF($E11>0,\"Ny data\",IF($E11=\"\",\"\",0)),IF($D11=0,IF($E11=0,0,\"Ny data\"),($E11-$D11)/$D11))","v":0},{"$f":"IF($E$11=\"\",IF($F$11>0,\"Ny data\",IF($F$11=\"\",\"\",0)),IF($E$11=0,IF($F$11=0,0,\"Ny data\"),($F$11-$E$11)/$E$11))","v":0},null,null,null,null,null,1,1]

{"sheet":"Genanskaffelsespriser","index":3,"n_rows":203,"n_cols":5,"rows_kept":203,"cut":false,"hidden":false,"merged":[[1048235,2,1048236,2],[1048235,3,1048236,3],[1048235,4,1048236,4],[1048442,2,1048443,2],[1048442,3,1048443,3],[1048442,4,1048443,4],[1047821,2,1047822,2],[1047821,3,1047822,3],[1047821,4,1047822,4],[1048028,2,1048029,2],[1048028,3,1048029,3],[1048028,4,1048029,4],[1047407,2,1047408,2],[1047407,3,1047408,3],[1047407,4,1047408,4],[1047614,2,1047615,2],[1047614,3,1047615,3],[1047614,4,1047615,4],[1046993,2,1046994,2],[1046993,3,1046994,3],[1046993,4,1046994,4],[1047200,2,1047201,2],[1047200,3,1047201,3],[1047200,4,1047201,4],[1046579,2,1046580,2],[1046579,3,1046580,3],[1046579,4,1046580,4],[1046786,2,1046787,2],[1046786,3,1046787,3],[1046786,4,1046787,4],[1046165,2,1046166,2],[1046165,3,1046166,3],[1046165,4,1046166,4],[1046372,2,1046373,2],[1046372,3,1046373,3],[1046372,4,1046373,4],[1045751,2,1045752,2],[1045751,3,1045752,3],[1045751,4,1045752,4],[1045958,2,1045959,2],[1045958,3,1045959,3],[1045958,4,1045959,4],[1045337,2,1045338,2],[1045337,3,1045338,3],[1045337,4,1045338,4],[1045544,2,1045545,2],[1045544,3,1045545,3],[1045544,4,1045545,4],[1044923,2,1044924,2],[1044923,3,1044924,3],[1044923,4,1044924,4],[1045130,2,1045131,2],[1045130,3,1045131,3],[1045130,4,1045131,4],[1044509,2,1044510,2],[1044509,3,1044510,3],[1044509,4,1044510,4],[1044716,2,1044717,2],[1044716,3,1044717,3],[1044716,4,1044717,4],[1044095,2,1044096,2],[1044095,3,1044096,3],[1044095,4,1044096,4],[1044302,2,1044303,2],[1044302,3,1044303,3],[1044302,4,1044303,4],[1043681,2,1043682,2],[1043681,3,1043682,3],[1043681,4,1043682,4],[1043888,2,1043889,2],[1043888,3,1043889,3],[1043888,4,1043889,4],[1043267,2,1043268,2],[1043267,3,1043268,3],[1043267,4,1043268,4],[1043474,2,1043475,2],[1043474,3,1043475,3],[1043474,4,1043475,4],[1042853,2,1042854,2],[1042853,3,1042854,3],[1042853,4,1042854,4],[1043060,2,1043061,2],[1043060,3,1043061,3],[1043060,4,1043061,4],[1042439,2,1042440,2],[1042439,3,1042440,3],[1042439,4,1042440,4],[1042646,2,1042647,2],[1042646,3,1042647,3],[1042646,4,1042647,4],[1042025,2,1042026,2],[1042025,3,1042026,3],[1042025,4,1042026,4],[1042232,2,1042233,2],[1042232,3,1042233,3],[1042232,4,1042233,4],[1041611,2,1041612,2],[1041611,3,1041612,3],[1041611,4,1041612,4],[1041818,2,1041819,2],[1041818,3,1041819,3],[1041818,4,1041819,4],[1041197,2,1041198,2],[1041197,3,1041198,3],[1041197,4,1041198,4],[1041404,2,1041405,2],[1041404,3,1041405,3],[1041404,4,1041405,4],[1040783,2,1040784,2],[1040783,3,1040784,3],[1040783,4,1040784,4],[1040990,2,1040991,2],[1040990,3,1040991,3],[1040990,4,1040991,4],[1040369,2,1040370,2],[1040369,3,1040370,3],[1040369,4,1040370,4],[1040576,2,1040577,2],[1040576,3,1040577,3],[1040576,4,1040577,4],[1039955,2,1039956,2],[1039955,3,1039956,3],[1039955,4,1039956,4],[1040162,2,1040163,2],[1040162,3,1040163,3],[1040162,4,1040163,4],[1039541,2,1039542,2],[1039541,3,1039542,3],[1039541,4,1039542,4],[1039748,2,1039749,2],[1039748,3,1039749,3],[1039748,4,1039749,4],[1039127,2,1039128,2],[1039127,3,1039128,3],[1039127,4,1039128,4],[1039334,2,1039335,2],[1039334,3,1039335,3],[1039334,4,1039335,4],[1038713,2,1038714,2],[1038713,3,1038714,3],[1038713,4,1038714,4],[1038920,2,1038921,2],[1038920,3,1038921,3],[1038920,4,1038921,4],[1038299,2,1038300,2],[1038299,3,1038300,3],[1038299,4,1038300,4],[1038506,2,1038507,2],[1038506,3,1038507,3],[1038506,4,1038507,4],[1037885,2,1037886,2],[1037885,3,1037886,3],[1037885,4,1037886,4],[1038092,2,1038093,2],[1038092,3,1038093,3],[1038092,4,1038093,4],[1037471,2,1037472,2],[1037471,3,1037472,3],[1037471,4,1037472,4],[1037678,2,1037679,2],[1037678,3,1037679,3],[1037678,4,1037679,4],[1037057,2,1037058,2],[1037057,3,1037058,3],[1037057,4,1037058,4],[1037264,2,1037265,2],[1037264,3,1037265,3],[1037264,4,1037265,4],[1036643,2,1036644,2],[1036643,3,1036644,3],[1036643,4,1036644,4],[1036850,2,1036851,2],[1036850,3,1036851,3],[1036850,4,1036851,4],[1036229,2,1036230,2],[1036229,3,1036230,3],[1036229,4,1036230,4],[1036436,2,1036437,2],[1036436,3,1036437,3],[1036436,4,1036437,4],[1035815,2,1035816,2],[1035815,3,1035816,3],[1035815,4,1035816,4],[1036022,2,1036023,2],[1036022,3,1036023,3],[1036022,4,1036023,4],[1035401,2,1035402,2],[1035401,3,1035402,3],[1035401,4,1035402,4],[1035608,2,1035609,2],[1035608,3,1035609,3],[1035608,4,1035609,4],[1034987,2,1034988,2],[1034987,3,1034988,3],[1034987,4,1034988,4],[1035194,2,1035195,2],[1035194,3,1035195,3],[1035194,4,1035195,4],[1034573,2,1034574,2],[1034573,3,1034574,3],[1034573,4,1034574,4],[1034780,2,1034781,2],[1034780,3,1034781,3],[1034780,4,1034781,4],[1034159,2,1034160,2],[1034159,3,1034160,3],[1034159,4,1034160,4],[1034366,2,1034367,2],[1034366,3,1034367,3],[1034366,4,1034367,4],[1033745,2,1033746,2],[1033745,3,1033746,3],[1033745,4,1033746,4],[1033952,2,1033953,2],[1033952,3,1033953,3],[1033952,4,1033953,4],[1033331,2,1033332,2],[1033331,3,1033332,3],[1033331,4,1033332,4],[1033538,2,1033539,2],[1033538,3,1033539,3],[1033538,4,1033539,4],[1032917,2,1032918,2],[1032917,3,1032918,3],[1032917,4,1032918,4],[1033124,2,1033125,2],[1033124,3,1033125,3],[1033124,4,1033125,4],[1032503,2,1032504,2],[1032503,3,1032504,3],[1032503,4,1032504,4],[1032710,2,1032711,2],[1032710,3,1032711,3],[1032710,4,1032711,4],[1032089,2,1032090,2],[1032089,3,1032090,3],[1032089,4,1032090,4],[1032296,2,1032297,2],[1032296,3,1032297,3],[1032296,4,1032297,4],[1031675,2,1031676,2],[1031675,3,1031676,3],[1031675,4,1031676,4],[1031882,2,1031883,2],[1031882,3,1031883,3],[1031882,4,1031883,4],[1031261,2,1031262,2],[1031261,3,1031262,3],[1031261,4,1031262,4],[1031468,2,1031469,2],[1031468,3,1031469,3],[1031468,4,1031469,4],[1030847,2,1030848,2],[1030847,3,1030848,3],[1030847,4,1030848,4],[1031054,2,1031055,2],[1031054,3,1031055,3],[1031054,4,1031055,4],[1030433,2,1030434,2],[1030433,3,1030434,3],[1030433,4,1030434,4],[1030640,2,1030641,2],[1030640,3,1030641,3],[1030640,4,1030641,4],[1030019,2,1030020,2],[1030019,3,1030020,3],[1030019,4,1030020,4],[1030226,2,1030227,2],[1030226,3,1030227,3],[1030226,4,1030227,4],[1029605,2,1029606,2],[1029605,3,1029606,3],[1029605,4,1029606,4],[1029812,2,1029813,2],[1029812,3,1029813,3],[1029812,4,1029813,4],[1029191,2,1029192,2],[1029191,3,1029192,3],[1029191,4,1029192,4],[1029398,2,1029399,2],[1029398,3,1029399,3],[1029398,4,1029399,4],[1028777,2,1028778,2],[1028777,3,1028778,3],[1028777,4,1028778,4],[1028984,2,1028985,2],[1028984,3,1028985,3],[1028984,4,1028985,4],[1028363,2,1028364,2],[1028363,3,1028364,3],[1028363,4,1028364,4],[1028570,2,1028571,2],[1028570,3,1028571,3],[1028570,4,1028571,4],[1027949,2,1027950,2],[1027949,3,1027950,3],[1027949,4,1027950,4],[1028156,2,1028157,2],[1028156,3,1028157,3],[1028156,4,1028157,4],[1027535,2,1027536,2],[1027535,3,1027536,3],[1027535,4,1027536,4],[1027742,2,1027743,2],[1027742,3,1027743,3],[1027742,4,1027743,4],[1027121,2,1027122,2],[1027121,3,1027122,3],[1027121,4,1027122,4],[1027328,2,1027329,2],[1027328,3,1027329,3],[1027328,4,1027329,4],[1026707,2,1026708,2],[1026707,3,1026708,3],[1026707,4,1026708,4],[1026914,2,1026915,2],[1026914,3,1026915,3],[1026914,4,1026915,4],[1026293,2,1026294,2],[1026293,3,1026294,3],[1026293,4,1026294,4],[1026500,2,1026501,2],[1026500,3,1026501,3],[1026500,4,1026501,4],[1025879,2,1025880,2],[1025879,3,1025880,3],[1025879,4,1025880,4],[1026086,2,1026087,2],[1026086,3,1026087,3],[1026086,4,1026087,4],[1025465,2,1025466,2],[1025465,3,1025466,3],[1025465,4,1025466,4],[1025672,2,1025673,2],[1025672,3,1025673,3],[1025672,4,1025673,4],[1025051,2,1025052,2],[1025051,3,1025052,3],[1025051,4,1025052,4],[1025258,2,1025259,2],[1025258,3,1025259,3],[1025258,4,1025259,4],[1024637,2,1024638,2],[1024637,3,1024638,3],[1024637,4,1024638,4],[1024844,2,1024845,2],[1024844,3,1024845,3],[1024844,4,1024845,4],[1024223,2,1024224,2],[1024223,3,1024224,3],[1024223,4,1024224,4],[1024430,2,1024431,2],[1024430,3,1024431,3],[1024430,4,1024431,4],[1023809,2,1023810,2],[1023809,3,1023810,3],[1023809,4,1023810,4],[1024016,2,1024017,2],[1024016,3,1024017,3],[1024016,4,1024017,4],[1023395,2,1023396,2],[1023395,3,1023396,3],[1023395,4,1023396,4],[1023602,2,1023603,2],[1023602,3,1023603,3],[1023602,4,1023603,4],[1022981,2,1022982,2],[1022981,3,1022982,3],[1022981,4,1022982,4],[1023188,2,1023189,2],[1023188,3,1023189,3],[1023188,4,1023189,4],[1022567,2,1022568,2],[1022567,3,1022568,3],[1022567,4,1022568,4],[1022774,2,1022775,2],[1022774,3,1022775,3],[1022774,4,1022775,4],[1022153,2,1022154,2],[1022153,3,1022154,3],[1022153,4,1022154,4],[1022360,2,1022361,2],[1022360,3,1022361,3],[1022360,4,1022361,4],[1021739,2,1021740,2],[1021739,3,1021740,3],[1021739,4,1021740,4],[1021946,2,1021947,2],[1021946,3,1021947,3],[1021946,4,1021947,4],[1021325,2,1021326,2],[1021325,3,1021326,3],[1021325,4,1021326,4],[1021532,2,1021533,2],[1021532,3,1021533,3],[1021532,4,1021533,4],[1020911,2,1020912,2],[1020911,3,1020912,3],[1020911,4,1020912,4],[1021118,2,1021119,2],[1021118,3,1021119,3],[1021118,4,1021119,4],[1020497,2,1020498,2],[1020497,3,1020498,3],[1020497,4,1020498,4],[1020704,2,1020705,2],[1020704,3,1020705,3],[1020704,4,1020705,4],[1020083,2,1020084,2],[1020083,3,1020084,3],[1020083,4,1020084,4],[1020290,2,1020291,2],[1020290,3,1020291,3],[1020290,4,1020291,4],[1019669,2,1019670,2],[1019669,3,1019670,3],[1019669,4,1019670,4],[1019876,2,1019877,2],[1019876,3,1019877,3],[1019876,4,1019877,4],[1019255,2,1019256,2],[1019255,3,1019256,3],[1019255,4,1019256,4],[1019462,2,1019463,2],[1019462,3,1019463,3],[1019462,4,1019463,4],[1018841,2,1018842,2],[1018841,3,1018842,3],[1018841,4,1018842,4],[1019048,2,1019049,2],[1019048,3,1019049,3],[1019048,4,1019049,4],[1018427,2,1018428,2],[1018427,3,1018428,3],[1018427,4,1018428,4],[1018634,2,1018635,2],[1018634,3,1018635,3],[1018634,4,1018635,4],[1018013,2,1018014,2],[1018013,3,1018014,3],[1018013,4,1018014,4],[1018220,2,1018221,2],[1018220,3,1018221,3],[1018220,4,1018221,4],[1017599,2,1017600,2],[1017599,3,1017600,3],[1017599,4,1017600,4],[1017806,2,1017807,2],[1017806,3,1017807,3],[1017806,4,1017807,4],[1017185,2,1017186,2],[1017185,3,1017186,3],[1017185,4,1017186,4],[1017392,2,1017393,2],[1017392,3,1017393,3],[1017392,4,1017393,4],[1016771,2,1016772,2],[1016771,3,1016772,3],[1016771,4,1016772,4],[1016978,2,1016979,2],[1016978,3,1016979,3],[1016978,4,1016979,4],[1016357,2,1016358,2],[1016357,3,1016358,3],[1016357,4,1016358,4],[1016564,2,1016565,2],[1016564,3,1016565,3],[1016564,4,1016565,4],[1015943,2,1015944,2],[1015943,3,1015944,3],[1015943,4,1015944,4],[1016150,2,1016151,2],[1016150,3,1016151,3],[1016150,4,1016151,4],[1015529,2,1015530,2],[1015529,3,1015530,3],[1015529,4,1015530,4],[1015736,2,1015737,2],[1015736,3,1015737,3],[1015736,4,1015737,4],[1015115,2,1015116,2],[1015115,3,1015116,3],[1015115,4,1015116,4],[1015322,2,1015323,2],[1015322,3,1015323,3],[1015322,4,1015323,4],[1014701,2,1014702,2],[1014701,3,1014702,3],[1014701,4,1014702,4],[1014908,2,1014909,2],[1014908,3,1014909,3],[1014908,4,1014909,4],[1014287,2,1014288,2],[1014287,3,1014288,3],[1014287,4,1014288,4],[1014494,2,1014495,2],[1014494,3,1014495,3],[1014494,4,1014495,4],[1013873,2,1013874,2],[1013873,3,1013874,3],[1013873,4,1013874,4],[1014080,2,1014081,2],[1014080,3,1014081,3],[1014080,4,1014081,4],[1013459,2,1013460,2],[1013459,3,1013460,3],[1013459,4,1013460,4],[1013666,2,1013667,2],[1013666,3,1013667,3],[1013666,4,1013667,4],[1013045,2,1013046,2],[1013045,3,1013046,3],[1013045,4,1013046,4],[1013252,2,1013253,2],[1013252,3,1013253,3],[1013252,4,1013253,4],[1012631,2,1012632,2],[1012631,3,1012632,3],[1012631,4,1012632,4],[1012838,2,1012839,2],[1012838,3,1012839,3],[1012838,4,1012839,4],[1012217,2,1012218,2],[1012217,3,1012218,3],[1012217,4,1012218,4],[1012424,2,1012425,2],[1012424,3,1012425,3],[1012424,4,1012425,4],[1011803,2,1011804,2],[1011803,3,1011804,3],[1011803,4,1011804,4],[1012010,2,1012011,2],[1012010,3,1012011,3],[1012010,4,1012011,4],[1011389,2,1011390,2],[1011389,3,1011390,3],[1011389,4,1011390,4],[1011596,2,1011597,2],[1011596,3,1011597,3],[1011596,4,1011597,4],[1010975,2,1010976,2],[1010975,3,1010976,3],[1010975,4,1010976,4],[1011182,2,1011183,2],[1011182,3,1011183,3],[1011182,4,1011183,4],[1010561,2,1010562,2],[1010561,3,1010562,3],[1010561,4,1010562,4],[1010768,2,1010769,2],[1010768,3,1010769,3],[1010768,4,1010769,4],[1010147,2,1010148,2],[1010147,3,1010148,3],[1010147,4,1010148,4],[1010354,2,1010355,2],[1010354,3,1010355,3],[1010354,4,1010355,4],[1009733,2,1009734,2],[1009733,3,1009734,3],[1009733,4,1009734,4],[1009940,2,1009941,2],[1009940,3,1009941,3],[1009940,4,1009941,4],[1009319,2,1009320,2],[1009319,3,1009320,3],[1009319,4,1009320,4],[1009526,2,1009527,2],[1009526,3,1009527,3],[1009526,4,1009527,4],[1008905,2,1008906,2],[1008905,3,1008906,3],[1008905,4,1008906,4],[1009112,2,1009113,2],[1009112,3,1009113,3],[1009112,4,1009113,4],[1008491,2,1008492,2],[1008491,3,1008492,3],[1008491,4,1008492,4],[1008698,2,1008699,2],[1008698,3,1008699,3],[1008698,4,1008699,4],[1008077,2,1008078,2],[1008077,3,1008078,3],[1008077,4,1008078,4],[1008284,2,1008285,2],[1008284,3,1008285,3],[1008284,4,1008285,4],[1007663,2,1007664,2],[1007663,3,1007664,3],[1007663,4,1007664,4],[1007870,2,1007871,2],[1007870,3,1007871,3],[1007870,4,1007871,4],[1007249,2,1007250,2],[1007249,3,1007250,3],[1007249,4,1007250,4],[1007456,2,1007457,2],[1007456,3,1007457,3],[1007456,4,1007457,4],[1006835,2,1006836,2],[1006835,3,1006836,3],[1006835,4,1006836,4],[1007042,2,1007043,2],[1007042,3,1007043,3],[1007042,4,1007043,4],[1006421,2,1006422,2],[1006421,3,1006422,3],[1006421,4,1006422,4],[1006628,2,1006629,2],[1006628,3,1006629,3],[1006628,4,1006629,4],[1006007,2,1006008,2],[1006007,3,1006008,3],[1006007,4,1006008,4],[1006214,2,1006215,2],[1006214,3,1006215,3],[1006214,4,1006215,4],[1005593,2,1005594,2],[1005593,3,1005594,3],[1005593,4,1005594,4],[1005800,2,1005801,2],[1005800,3,1005801,3],[1005800,4,1005801,4],[1005179,2,1005180,2],[1005179,3,1005180,3],[1005179,4,1005180,4],[1005386,2,1005387,2],[1005386,3,1005387,3],[1005386,4,1005387,4],[1004765,2,1004766,2],[1004765,3,1004766,3],[1004765,4,1004766,4],[1004972,2,1004973,2],[1004972,3,1004973,3],[1004972,4,1004973,4],[1004351,2,1004352,2],[1004351,3,1004352,3],[1004351,4,1004352,4],[1004558,2,1004559,2],[1004558,3,1004559,3],[1004558,4,1004559,4],[1003937,2,1003938,2],[1003937,3,1003938,3],[1003937,4,1003938,4],[1004144,2,1004145,2],[1004144,3,1004145,3],[1004144,4,1004145,4],[1003523,2,1003524,2],[1003523,3,1003524,3],[1003523,4,1003524,4],[1003730,2,1003731,2],[1003730,3,1003731,3],[1003730,4,1003731,4],[1003109,2,1003110,2],[1003109,3,1003110,3],[1003109,4,1003110,4],[1003316,2,1003317,2],[1003316,3,1003317,3],[1003316,4,1003317,4],[1002695,2,1002696,2],[1002695,3,1002696,3],[1002695,4,1002696,4],[1002902,2,1002903,2],[1002902,3,1002903,3],[1002902,4,1002903,4],[1002281,2,1002282,2],[1002281,3,1002282,3],[1002281,4,1002282,4],[1002488,2,1002489,2],[1002488,3,1002489,3],[1002488,4,1002489,4],[1001867,2,1001868,2],[1001867,3,1001868,3],[1001867,4,1001868,4],[1002074,2,1002075,2],[1002074,3,1002075,3],[1002074,4,1002075,4],[1001453,2,1001454,2],[1001453,3,1001454,3],[1001453,4,1001454,4],[1001660,2,1001661,2],[1001660,3,1001661,3],[1001660,4,1001661,4],[1001039,2,1001040,2],[1001039,3,1001040,3],[1001039,4,1001040,4],[1001246,2,1001247,2],[1001246,3,1001247,3],[1001246,4,1001247,4],[1000625,2,1000626,2],[1000625,3,1000626,3],[1000625,4,1000626,4],[1000832,2,1000833,2],[1000832,3,1000833,3],[1000832,4,1000833,4],[1000211,2,1000212,2],[1000211,3,1000212,3],[1000211,4,1000212,4],[1000418,2,1000419,2],[1000418,3,1000419,3],[1000418,4,1000419,4],[999797,2,999798,2],[999797,3,999798,3],[999797,4,999798,4],[1000004,2,1000005,2],[1000004,3,1000005,3],[1000004,4,1000005,4],[999383,2,999384,2],[999383,3,999384,3],[999383,4,999384,4],[999590,2,999591,2],[999590,3,999591,3],[999590,4,999591,4],[998969,2,998970,2],[998969,3,998970,3],[998969,4,998970,4],[999176,2,999177,2],[999176,3,999177,3],[999176,4,999177,4],[998555,2,998556,2],[998555,3,998556,3],[998555,4,998556,4],[998762,2,998763,2],[998762,3,998763,3],[998762,4,998763,4],[998141,2,998142,2],[998141,3,998142,3],[998141,4,998142,4],[998348,2,998349,2],[998348,3,998349,3],[998348,4,998349,4],[997727,2,997728,2],[997727,3,997728,3],[997727,4,997728,4],[997934,2,997935,2],[997934,3,997935,3],[997934,4,997935,4],[997313,2,997314,2],[997313,3,997314,3],[997313,4,997314,4],[997520,2,997521,2],[997520,3,997521,3],[997520,4,997521,4],[996899,2,996900,2],[996899,3,996900,3],[996899,4,996900,4],[997106,2,997107,2],[997106,3,997107,3],[997106,4,997107,4],[996485,2,996486,2],[996485,3,996486,3],[996485,4,996486,4],[996692,2,996693,2],[996692,3,996693,3],[996692,4,996693,4],[996071,2,996072,2],[996071,3,996072,3],[996071,4,996072,4],[996278,2,996279,2],[996278,3,996279,3],[996278,4,996279,4],[995657,2,995658,2],[995657,3,995658,3],[995657,4,995658,4],[995864,2,995865,2],[995864,3,995865,3],[995864,4,995865,4],[995243,2,995244,2],[995243,3,995244,3],[995243,4,995244,4],[995450,2,995451,2],[995450,3,995451,3],[995450,4,995451,4],[994829,2,994830,2],[994829,3,994830,3],[994829,4,994830,4],[995036,2,995037,2],[995036,3,995037,3],[995036,4,995037,4],[994415,2,994416,2],[994415,3,994416,3],[994415,4,994416,4],[994622,2,994623,2],[994622,3,994623,3],[994622,4,994623,4],[994001,2,994002,2],[994001,3,994002,3],[994001,4,994002,4],[994208,2,994209,2],[994208,3,994209,3],[994208,4,994209,4],[993587,2,993588,2],[993587,3,993588,3],[993587,4,993588,4],[993794,2,993795,2],[993794,3,993795,3],[993794,4,993795,4],[993173,2,993174,2],[993173,3,993174,3],[993173,4,993174,4],[993380,2,993381,2],[993380,3,993381,3],[993380,4,993381,4],[992759,2,992760,2],[992759,3,992760,3],[992759,4,992760,4],[992966,2,992967,2],[992966,3,992967,3],[992966,4,992967,4],[992345,2,992346,2],[992345,3,992346,3],[992345,4,992346,4],[992552,2,992553,2],[992552,3,992553,3],[992552,4,992553,4],[991931,2,991932,2],[991931,3,991932,3],[991931,4,991932,4],[992138,2,992139,2],[992138,3,992139,3],[992138,4,992139,4],[991517,2,991518,2],[991517,3,991518,3],[991517,4,991518,4],[991724,2,991725,2],[991724,3,991725,3],[991724,4,991725,4],[991103,2,991104,2],[991103,3,991104,3],[991103,4,991104,4],[991310,2,991311,2],[991310,3,991311,3],[991310,4,991311,4],[990689,2,990690,2],[990689,3,990690,3],[990689,4,990690,4],[990896,2,990897,2],[990896,3,990897,3],[990896,4,990897,4],[990275,2,990276,2],[990275,3,990276,3],[990275,4,990276,4],[990482,2,990483,2],[990482,3,990483,3],[990482,4,990483,4],[989861,2,989862,2],[989861,3,989862,3],[989861,4,989862,4],[990068,2,990069,2],[990068,3,990069,3],[990068,4,990069,4],[989447,2,989448,2],[989447,3,989448,3],[989447,4,989448,4],[989654,2,989655,2],[989654,3,989655,3],[989654,4,989655,4],[989033,2,989034,2],[989033,3,989034,3],[989033,4,989034,4],[989240,2,989241,2],[989240,3,989241,3],[989240,4,989241,4],[988619,2,988620,2],[988619,3,988620,3],[988619,4,988620,4],[988826,2,988827,2],[988826,3,988827,3],[988826,4,988827,4],[988205,2,988206,2],[988205,3,988206,3],[988205,4,988206,4],[988412,2,988413,2],[988412,3,988413,3],[988412,4,988413,4],[987791,2,987792,2],[987791,3,987792,3],[987791,4,987792,4],[987998,2,987999,2],[987998,3,987999,3],[987998,4,987999,4],[987377,2,987378,2],[987377,3,987378,3],[987377,4,987378,4],[987584,2,987585,2],[987584,3,987585,3],[987584,4,987585,4],[986963,2,986964,2],[986963,3,986964,3],[986963,4,986964,4],[987170,2,987171,2],[987170,3,987171,3],[987170,4,987171,4],[986549,2,986550,2],[986549,3,986550,3],[986549,4,986550,4],[986756,2,986757,2],[986756,3,986757,3],[986756,4,986757,4],[986135,2,986136,2],[986135,3,986136,3],[986135,4,986136,4],[986342,2,986343,2],[986342,3,986343,3],[986342,4,986343,4],[985721,2,985722,2],[985721,3,985722,3],[985721,4,985722,4],[985928,2,985929,2],[985928,3,985929,3],[985928,4,985929,4],[985307,2,985308,2],[985307,3,985308,3],[985307,4,985308,4],[985514,2,985515,2],[985514,3,985515,3],[985514,4,985515,4],[984893,2,984894,2],[984893,3,984894,3],[984893,4,984894,4],[985100,2,985101,2],[985100,3,985101,3],[985100,4,985101,4],[984479,2,984480,2],[984479,3,984480,3],[984479,4,984480,4],[984686,2,984687,2],[984686,3,984687,3],[984686,4,984687,4],[984065,2,984066,2],[984065,3,984066,3],[984065,4,984066,4],[984272,2,984273,2],[984272,3,984273,3],[984272,4,984273,4],[983651,2,983652,2],[983651,3,983652,3],[983651,4,983652,4],[983858,2,983859,2],[983858,3,983859,3],[983858,4,983859,4],[983237,2,983238,2],[983237,3,983238,3],[983237,4,983238,4],[983444,2,983445,2],[983444,3,983445,3],[983444,4,983445,4],[982823,2,982824,2],[982823,3,982824,3],[982823,4,982824,4],[983030,2,983031,2],[983030,3,983031,3],[983030,4,983031,4],[982409,2,982410,2],[982409,3,982410,3],[982409,4,982410,4],[982616,2,982617,2],[982616,3,982617,3],[982616,4,982617,4],[981995,2,981996,2],[981995,3,981996,3],[981995,4,981996,4],[982202,2,982203,2],[982202,3,982203,3],[982202,4,982203,4],[981581,2,981582,2],[981581,3,981582,3],[981581,4,981582,4],[981788,2,981789,2],[981788,3,981789,3],[981788,4,981789,4],[981167,2,981168,2],[981167,3,981168,3],[981167,4,981168,4],[981374,2,981375,2],[981374,3,981375,3],[981374,4,981375,4],[980753,2,980754,2],[980753,3,980754,3],[980753,4,980754,4],[980960,2,980961,2],[980960,3,980961,3],[980960,4,980961,4],[980339,2,980340,2],[980339,3,980340,3],[980339,4,980340,4],[980546,2,980547,2],[980546,3,980547,3],[980546,4,980547,4],[979925,2,979926,2],[979925,3,979926,3],[979925,4,979926,4],[980132,2,980133,2],[980132,3,980133,3],[980132,4,980133,4],[979511,2,979512,2],[979511,3,979512,3],[979511,4,979512,4],[979718,2,979719,2]],"merged_total":15181,"flags":["merged_cut"]}
[null,"Genanskaffelsespriser","Måleenhed","Vægtet \nenhedspris","Teknisk levetid"]
[]
[null,"Produktionsanlæg:"]
[null,"Boringer"]
[null,"Boring (inkl. etablering, forerør, filter og prøvepumpning)","kr./m.",2538,30]
[null,"Råvandsstationer"]
[null,"Råvandsstation komplet montering og boringshus/tørbrønd","kr./stk.",{"$f":"57810*(1+D203)","v":59948.969999999994},30]
[null,"Instrumenter (flowmåler+tryk transducer+alarmer)","kr./stk.",{"$f":"65241*(1+D203)","v":67654.917000000001},10]
[null,"Pumpe inkl. stigrør og forerørsforsejlinger mv.","kr/m³/h ","Variabel",15]
[null,"Erstatninger (OBS ingen øst-tillæg eller øvrige tillæg) ","kr/stk",44911,30]
[null,"Hegn","kr./stk.",{"$f":"85428*(1+D203)","v":88588.835999999996},15]
[null,"Elanlæg","kr./boring",{"$f":"108657*(1+D203)","v":112677.30899999999},20]
[null,"SRO anlæg","kr./boring",{"$f":"29256*(1+D203)","v":30338.471999999998},10]
[null,"Råvandsledninger - Land"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"354*(1+D203)","v":367.09799999999996},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1018*(1+D203)","v":1055.6659999999999},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2335*(1+D203)","v":2421.395},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5029*(1+D203)","v":5215.0729999999994},75]
[null,"Råvandsledninger - By"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"958*(1+D203)","v":993.44599999999991},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1684*(1+D203)","v":1746.3079999999998},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3153*(1+D203)","v":3269.6609999999996},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5998*(1+D203)","v":6219.9259999999995},75]
[null,"Råvandsledninger - City"]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1495*(1+D203)","v":1550.3149999999998},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2192*(1+D203)","v":2273.1039999999998},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3773*(1+D203)","v":3912.6009999999997},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6732*(1+D203)","v":6981.0839999999998},75]
[null,"Vandværker: Behandling og Udpumpning"]
[null,"Beluftningsanlæg, iltningstrappe, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, iltningstrappe, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, ika-beluftning, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, ika-beluftning, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, bundbeluftbning, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, bundbeluftbning, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, rislebakke, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Beluftningsanlæg, rislebakke, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, kompressorbeluftning","kr/m³/h ","Variabel",25]
[null,"Beluftningsanlæg, ren ilt","kr/m³/h ","Variabel",25]
[null,"Behandlingsanlæg, kalk anlæg","kr/m³/h ","Variabel",25]
[null,"Behandlingsanlæg, luddosering","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, åbne filtre, enkelt filtrering, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Filteranlæg, åbne filtre, enkelt filtrering, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, åbne filtre, dobbelt filtrering, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Filteranlæg, åbne filtre, dobbelt filtrering, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, trykfiltre, enkelt filtrering","kr/m³/h ","Variabel",25]
[null,"Filteranlæg, trykfiltre, dobbelt filtrering","kr/m³/h ","Variabel",25]
[null,"Rentvandsbeholder  insitu støbt","kr/m³","Variabel",50]
[null,"Rentvandsbeholder  element","kr/m³","Variabel",50]
[null,"Udpumpningsanlæg, rentvandspumper på vandværk","kr/m³/h ","Variabel",25]
[null,"Udpumpningsanlæg, Frekvensomformer","kr/kW","Variabel",25]
[null,"Udpumpningsanlæg, Hydrofor","kr/lilter","Variabel",25]
[null,"Skyllevand-/slamhåndteringsanlæg - lukkede betonbeholdere","kr/m³","Variabel",50]
[null,"Skyllevand-/slamhåndteringsanl. - åbne med faste sider/bund","kr/m³","Variabel",50]
[null,"Skyllevand-/slamhåndteringsanlæg - jordbassiner","kr/m³","Variabel",50]
[null,"Skyllevandsbehandling, inkl. UV-filter mv., Mek./EL","kr/m³/h ","Variabel",25]
[null,"Skyllevandsbehandling, inkl. UV-filter mv., SRO","kr/m³/h ","Variabel",10]
[null,"Nødstrømsanlæg på vandværk","kr/kW","Variabel",25]
[null,"Elanlæg og SRO-anlæg - vandværk, Elanlæg","kr./m³/h","Variabel",25]
[null,"Elanlæg og SRO-anlæg - vandværk, SRO","kr./m³/h","Variabel",10]
[null,"Bygninger"]
[null,"Etageareal vandbehandlingsbygning","kr/m²",{"$f":"18108*(1+D203)","v":18777.995999999999},75]
[null,"Etageareal kontor og mandskabsfaciliteter","kr/m²",{"$f":"19309*(1+D203)","v":20023.432999999997},75]
[null,"Værksted","kr/m²",{"$f":"14921*(1+D203)","v":15473.076999999999},75]
[null,"Lager","kr/m²",{"$f":"14921*(1+D203)","v":15473.076999999999},75]
[null,"Garage og rørlager","kr/m²",{"$f":"10444*(1+D203)","v":10830.428},75]
[null,"Bygning for trykforøgere","kr/m²",{"$f":"20318*(1+D203)","v":21069.766},75]
[null,"Laboratorium (bygning, inkl. inventar+udstyr), Konstruktioner","kr/m²",{"$f":"20362*(1+D203)","v":21115.393999999997},75]
[null,"Laboratorium (bygning, inkl. inventar+udstyr), Mek./EL","kr/m²",{"$f":"13575*(1+D203)","v":14077.275},10]
[null,"Andre"]
[null,"Sikring (terror, hærværk), Mek./EL","kr./stk.",{"$f":"6372*(1+D203)","v":6607.7639999999992},25]
[null,"Sikring (terror, hærværk), SRO","kr./stk.",{"$f":"14868*(1+D203)","v":15418.115999999998},10]
[null,"Sikring, mindre avanceret (hegn, porte), Mek./EL","kr./stk.",{"$f":"26067*(1+D203)","v":27031.478999999999},25]
[null,"Sikring, mindre avanceret (hegn, porte), SRO","kr./stk.",{"$f":"60823*(1+D203)","v":63073.450999999994},10]
[null,"Sikring, avanceret (hegn, porte og overvågningssystemer), Mek./EL","kr./stk.",{"$f":"56318*(1+D203)","v":58401.765999999996},25]
[null,"Sikring, avanceret (hegn, porte og overvågningssystemer), SRO","kr./stk.",{"$f":"225271*(1+D203)","v":233606.02699999997},10]
[]
[]
[null,"Distributionsanlæg:"]
[null,"Ledningsnet - Land"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"529*(1+D203)","v":548.57299999999998},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"808*(1+D203)","v":837.89599999999996},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1513*(1+D203)","v":1568.981},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2944*(1+D203)","v":3052.9279999999999},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5751*(1+D203)","v":5963.7869999999994},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"899*(1+D203)","v":932.26299999999992},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1053*(1+D203)","v":1091.961},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1490*(1+D203)","v":1545.1299999999999},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2762*(1+D203)","v":2864.194},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5484*(1+D203)","v":5686.9079999999994},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"655*(1+D203)","v":679.2349999999999},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"885*(1+D203)","v":917.74499999999989},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1287*(1+D203)","v":1334.6189999999999},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3056*(1+D203)","v":3169.0719999999997},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"8477*(1+D203)","v":8790.6489999999994},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"10415*(1+D203)","v":10800.355},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"15623*(1+D203)","v":16201.050999999999},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"10415*(1+D203)","v":10800.355},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"13019*(1+D203)","v":13500.703},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"4722*(1+D203)","v":4896.7139999999999},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"4722*(1+D203)","v":4896.7139999999999},75]
[null,"Ledningsnet - By"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"650*(1+D203)","v":674.05},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"958*(1+D203)","v":993.44599999999991},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1684*(1+D203)","v":1746.3079999999998},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3153*(1+D203)","v":3269.6609999999996},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5998*(1+D203)","v":6219.9259999999995},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"1020*(1+D203)","v":1057.74},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1203*(1+D203)","v":1247.511},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1661*(1+D203)","v":1722.4569999999999},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"2971*(1+D203)","v":3080.9269999999997},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"5731*(1+D203)","v":5943.0469999999996},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"776*(1+D203)","v":804.71199999999999},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1035*(1+D203)","v":1073.2949999999998},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1456*(1+D203)","v":1509.8719999999998},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3265*(1+D203)","v":3385.8049999999998},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"8724*(1+D203)","v":9046.7879999999986},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"11457*(1+D203)","v":11880.909},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"17185*(1+D203)","v":17820.844999999998},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"11457*(1+D203)","v":11880.909},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"14321*(1+D203)","v":14850.876999999999},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"5666*(1+D203)","v":5875.6419999999998},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"5666*(1+D203)","v":5875.6419999999998},75]
[null,"Ledningsnet - City"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"1078*(1+D203)","v":1117.886},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1495*(1+D203)","v":1550.3149999999998},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2192*(1+D203)","v":2273.1039999999998},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3773*(1+D203)","v":3912.6009999999997},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6732*(1+D203)","v":6981.0839999999998},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"1448*(1+D203)","v":1501.5759999999998},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1740*(1+D203)","v":1804.3799999999999},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2169*(1+D203)","v":2249.2529999999997},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3591*(1+D203)","v":3723.8669999999997},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"6465*(1+D203)","v":6704.2049999999999},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"1204*(1+D203)","v":1248.548},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"1572*(1+D203)","v":1630.164},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"1966*(1+D203)","v":2038.7419999999997},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"3885*(1+D203)","v":4028.7449999999999},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"9458*(1+D203)","v":9807.9459999999999},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"12498*(1+D203)","v":12960.425999999999},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"18747*(1+D203)","v":19440.638999999999},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"12498*(1+D203)","v":12960.425999999999},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"15623*(1+D203)","v":16201.050999999999},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"6139*(1+D203)","v":6366.1429999999991},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"6139*(1+D203)","v":6366.1429999999991},75]
[null,"Ledningsnet - Indre city"]
[null,"Ledningsnet ≤ Ø50 mm","kr./m.",{"$f":"1697*(1+D203)","v":1759.7889999999998},75]
[null,"Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2268*(1+D203)","v":2351.9159999999997},75]
[null,"Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"3009*(1+D203)","v":3120.3329999999996},75]
[null,"Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4773*(1+D203)","v":4949.6009999999997},75]
[null,"Ledningsnet > Ø 500 mm","kr./m.",{"$f":"7915*(1+D203)","v":8207.8549999999996},75]
[null,"Støbejernsledninger ≤ Ø50 mm","kr./m.",{"$f":"2067*(1+D203)","v":2143.4789999999998},100]
[null,"Støbejernsledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2513*(1+D203)","v":2605.9809999999998},100]
[null,"Støbejernsledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2986*(1+D203)","v":3096.482},100]
[null,"Støbejernsledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4591*(1+D203)","v":4760.8669999999993},100]
[null,"Støbejernsledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"7648*(1+D203)","v":7930.9759999999997},100]
[null,"Eternitledninger ≤ Ø50 mm","kr./m.",{"$f":"1823*(1+D203)","v":1890.4509999999998},75]
[null,"Eternitledninger Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./m.",{"$f":"2345*(1+D203)","v":2431.7649999999999},75]
[null,"Eternitledninger Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./m.",{"$f":"2783*(1+D203)","v":2885.971},75]
[null,"Eternitledninger Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./m.",{"$f":"4885*(1+D203)","v":5065.7449999999999},75]
[null,"Eternitledninger Ledningsnet > Ø 500 mm","kr./m.",{"$f":"10641*(1+D203)","v":11034.716999999999},75]
[null,"Skelbrønd, Konstruktioner","kr./stk.",{"$f":"13540*(1+D203)","v":14040.98},50]
[null,"Skelbrønd, Mek./EL","kr./stk.",{"$f":"20310*(1+D203)","v":21061.469999999998},15]
[null,"Inspektionsbrønd, Konstruktioner","kr./stk.",{"$f":"13540*(1+D203)","v":14040.98},50]
[null,"Inspektionsbrønd, Mek./EL","kr./stk.",{"$f":"16925*(1+D203)","v":17551.224999999999},15]
[null,"Stik på ledningsnet, Konstruktioner","kr./stk.",{"$f":"7555*(1+D203)","v":7834.5349999999999},75]
[null,"Stik på ledningsnet, Mek./EL","kr./stk.",{"$f":"7555*(1+D203)","v":7834.5349999999999},75]
[null,"Ventiler"]
[null,"Ventiler på ledningsnet ≤ Ø50 mm","kr./stk.",{"$f":"7732*(1+D203)","v":8018.0839999999998},75]
[null,"Ventiler på Ø 50mm < Ledningsnet ≤ Ø110 mm","kr./stk.",{"$f":"8980*(1+D203)","v":9312.2599999999984},75]
[null,"Ventiler på Ø110 mm < Ledningsnet ≤ Ø 250 mm","kr./stk.",{"$f":"21736*(1+D203)","v":22540.232},75]
[null,"Ventiler på Ø 250 mm < Ledningsnet ≤ Ø 500mm","kr./stk.",{"$f":"78299*(1+D203)","v":81196.062999999995},75]
[null,"Ventiler på ledningsnet > Ø 500 mm","kr./stk.",{"$f":"223733*(1+D203)","v":232011.12099999998},75]
[null,"Pumpestationer, bygværker og bassiner"]
[null,"Pumpestation (inkl. evt. hydrofor)/trykforøger, Konstruktioner","kr/m³/h ","Variabel",50]
[null,"Pumpestation (inkl. evt. hydrofor)/trykforøger, Mek./EL","kr/m³/h ","Variabel",25]
[null,"Pumpestation (inkl. evt. hydrofor)/trykforøger, SRO","kr/m³/h ","Variabel",10]
[null,"Beholderanlæg - højdebeholder","kr/m³/h ","Variabel",50]
[null,"Beholderanlæg - vandtårn","kr/m³/h ","Variabel",50]
[null,"Andre: "]
[null,"Afregningsmålere, mekaniske, ","kr./stk.",{"$f":"1300*(1+D203)","v":1348.1},8]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning ≤ 4 m3/t","kr./stk.",{"$f":"1450*(1+D203)","v":1503.6499999999999},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 4 m3/t ≤ 15 m3/t","kr./stk.",{"$f":"2076*(1+D203)","v":2152.8119999999999},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 15 m3/t ≤ 300 m3/t ","kr./stk.",{"$f":"20000*(1+D203)","v":20740},10]
[null,"Afregningsmålere, elektroniske med maksimal gennemstrømning > 300 m3/t","kr./stk.",{"$f":"26000*(1+D203)","v":26961.999999999996},10]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, Konstruktioner","kr./stk.",{"$f":"78845*(1+D203)","v":81762.264999999999},50]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, Mek./EL","kr./stk.",{"$f":"90108*(1+D203)","v":93441.995999999999},15]
[null,"SRO-brønd/kvarterbrønd/sektionsbrønd, SRO","kr./stk.",{"$f":"56318*(1+D203)","v":58401.765999999996},10]
[]
[]
[null,"Fællesfunktionsanlæg: "]
[null,"Andre"]
[null,"Arbejdsplads og kontor","kr./stk.",{"$f":"35000*(1+D203)","v":36295},5]
[null,"Køretøjer, personbil","kr./stk.",225000,5]
[null,"Køretøjer, små lastvogne (< 3.500 kg.)","kr./stk.",250000,5]
[null,"Køretøjer, store lastvogne (> 3.500 kg.)","kr./stk.",1300000,5]
[null,"Køretøjer, entreprenørmaskiner","kr./stk.",400000,5]
[null,"Øvrige"]
[null,"Solcelleanlæg ekskl. Inverter","kWp",5400,25]
[null,"Inverter til solcelleanlæg","kWp",600,10]
[]
[]
[null,"Regionstillæg",null,3.6999999999999998E-2]

{"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"]